{ "ticker": { "uuid": "c71a6f36-522f-44c3-87ce-8373f9ebaa80", "symbol": "BTSG", "name": "BrightSpring Health Services, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Health Information Services", "page_url": "https://sharemaestro.com/factors/ticker/c71a6f36-522f-44c3-87ce-8373f9ebaa80/", "api_url": "https://sharemaestro.com/factors/api/tickers/c71a6f36-522f-44c3-87ce-8373f9ebaa80/" }, "ticker_metadata": { "id": 5173, "uuid": "c71a6f36-522f-44c3-87ce-8373f9ebaa80", "symbol": "BTSG", "name": "BrightSpring Health Services, Inc. Common Stock", "asset_type": "equity", "market_cap": 11960887000, "stock_exchange_id": 2, "industry": "Health Information Services", "sector": "Healthcare", "description": "BrightSpring Health Services, Inc. (BTSG) is a leading provider of home and community-based health services, specializing in the care of diverse patient populations, including individuals with intellectual and developmental disabilities and those in need of rehabilitation. The company is committed to delivering personalized, high-quality care through a skilled workforce, which contributes to improved patient outcomes and enhances quality of life. With a focus on strategic investments in innovative technologies and a robust approach to value-based care, BrightSpring is well-positioned to thrive in the dynamic healthcare environment and capitalize on emerging market opportunities.", "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": "c71a6f36-522f-44c3-87ce-8373f9ebaa80", "symbol": "BTSG", "name": "BrightSpring Health Services, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Health Information Services", "page_url": "https://sharemaestro.com/factors/ticker/c71a6f36-522f-44c3-87ce-8373f9ebaa80/", "api_url": "https://sharemaestro.com/factors/api/tickers/c71a6f36-522f-44c3-87ce-8373f9ebaa80/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.21, "value": 0.09, "quality": 0.29, "momentum": 0.94, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 57.4, "market_cap": 12703825400, "pe_ratio": 53.9294, "earnings_yield": 0.0185, "ebitda_to_ev": 0.0437, "shareholder_yield": 0, "roe": 0.119, "piotroski_f_score": 7, "momentum_12_1": 1.2742, "volatility_252d": 0.3359 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": true, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:35.072990+00:00", "batch_id": "" }, "size": { "price_close": 57.4, "market_cap": 12703825400, "market_cap_usd": 12703825400, "enterprise_value": 14364987400, "shares_outstanding": 221321000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 53.9294, "pb_ratio": 6.4183, "ptbv_ratio": null, "ps_ratio": 0.9309, "pcf_ratio": 24.8357, "pfcf_ratio": 20.7949, "ev_ebitda": 22.9011, "ev_ebit": 30.8226, "ev_sales": 1.0527, "ev_fcf": 23.5141, "earnings_yield": 0.0185, "fcf_yield": 0.0425, "price_to_sales": 0.9309, "price_to_book": 6.4183, "price_to_cashflow": 24.8357, "ebitda_to_ev": 0.0437, "sales_yield": 0.95 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1218, "operating_margin": 0.0342, "net_margin": 0.0173, "ebitda_margin": 0.046, "fcf_margin": 0.0448, "roe": 0.119, "roa": 0.0379, "roic": 0.1027, "roc_greenblatt": null, "asset_turnover": 2.1963, "cash_conversion": 2.5934, "accruals_ratio": -0.0444, "sbc_to_revenue": 0.0043, "piotroski_f_score": 7, "altman_z_score": 4.4721, "earnings_stability_5y": 0.8179, "revenue_stability_5y": 0.3679, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2674, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.1338, "net_debt_to_ebitda": 2.6483, "debt_to_assets": 0.4104, "interest_coverage": 3.0231, "current_ratio": 1.7368, "quick_ratio": 1.375, "net_debt": 1661162000, "local_beta": -0.0012, "volatility_252d": 0.3359, "volatility_60d": 0.6421, "max_drawdown_12m": -0.1657, "risk_adjusted_momentum": 3.7936 }, "growth": { "revenue_growth_1y": 0.2102, "revenue_growth_3y_cagr": 0.1869, "revenue_growth_5y_cagr": 0.1827, "eps_growth_1y": 3.1161, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.5574, "fcf_growth_1y": 1.1744, "book_value_growth_1y": -0.0008, "revenue_growth": 0.2102, "earnings_growth": 3.1161 }, "momentum": { "price_return_1m": 0.0469, "price_return_3m": 0.3835, "price_return_6m": 0.6038, "price_return_9m": 1.3788, "price_return_12m": 1.3808, "price_return_12m_ex1m": 1.2742, "momentum_6m": 0.6038, "momentum_12m": 1.3808, "momentum_12_1": 1.2742, "distance_from_52w_high": -0.0694, "distance_from_52w_low": 1.9226, "relative_strength": 1.2228 }, "raw_ttm": { "revenue_ttm": 13646156000, "gross_profit_ttm": 1661630000, "ebit_ttm": 466053000, "ebitda_ttm": 627263000, "net_income_ttm": 235564000, "eps_diluted_ttm": 1.0644, "operating_cash_flow_ttm": 511514000, "capital_expenditure_ttm": 99396000, "fcf_ttm": 610910000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 154163000, "cash_and_equivalents": 888797000, "total_current_assets": 2689303000, "total_current_liabilities": 1548413000, "net_ppe": null, "total_assets": 6213314000, "total_debt": 2549959000, "total_equity": 1979318000, "net_working_capital": 357181000, "book_value_per_share": 8.9432, "retained_earnings": 14135000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1091121000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 86, "rank_pb": 83, "rank_ptbv": 50, "rank_ps": 26, "rank_pcf": 82, "rank_ev_ebitda": 80, "rank_ev_ebit": 84, "rank_earnings_yield": 86, "rank_fcf_yield": 72, "rank_dividend_yield": 93, "rank_shareholder_yield": 93, "rank_total_yield": 93, "rank_roe": 37, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 91, "rank_fcf_margin": 81, "rank_piotroski": 21, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 7, "rank_revenue_growth_1y": 22, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 9, "rank_relative_strength": 8 }, "composites": { "value_composite": 91, "quality_composite": 71, "momentum_composite": 6, "growth_composite": 1, "yield_composite": 95, "svqf_composite": 93, "vc1_composite": 89, "vc2_composite": 93, "vc3_composite": 93, "trending_value_composite": null, "overall_composite": 79, "quality_value_composite": 0.1616, "os_score": 0.21, "value_percentile": 0.09, "quality_percentile": 0.29, "momentum_percentile": 0.94, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 3, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 94, "is_cornerstone_value": false, "is_cornerstone_growth": true, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 520, "ticker_id": 5173, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:35.072990+00:00", "batch_id": "", "os_score_delta": null, "price_close": 57.4, "market_cap": 12703825400, "market_cap_usd": 12703825400, "enterprise_value": 14364987400, "shares_outstanding": 221321000, "fx_rate_to_usd": null, "pe_ratio": 53.92940093, "pb_ratio": 6.41828418, "ptbv_ratio": null, "ps_ratio": 0.93094534, "pcf_ratio": 24.83573353, "pfcf_ratio": 20.79492135, "ev_ebitda": 22.90105968, "ev_ebit": 30.82264764, "ev_sales": 1.05267648, "ev_fcf": 23.51408129, "earnings_yield": 0.01854276, "fcf_yield": 0.04252771, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.12176543, "operating_margin": 0.03415269, "net_margin": 0.0172623, "ebitda_margin": 0.04596628, "fcf_margin": 0.04476792, "roe": 0.11901271, "roa": 0.03791278, "roic": 0.10267189, "roc_greenblatt": null, "asset_turnover": 2.19627658, "cash_conversion": 2.59339288, "accruals_ratio": -0.04441269, "sbc_to_revenue": 0.00425717, "debt_to_equity": 2.13377588, "net_debt_to_ebitda": 2.64827034, "debt_to_assets": 0.4104024, "interest_coverage": 3.02311839, "current_ratio": 1.73681247, "quick_ratio": 1.37504464, "net_debt": 1661162000, "revenue_growth_1y": 0.210194, "revenue_growth_3y_cagr": 0.18694921, "revenue_growth_5y_cagr": 0.18265048, "eps_growth_1y": 3.11609296, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.55740023, "fcf_growth_1y": 1.17436646, "book_value_growth_1y": -0.00075593, "piotroski_f_score": 7, "altman_z_score": 4.47210272, "earnings_stability_5y": 0.81794, "revenue_stability_5y": 0.367853, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04687215, "price_return_3m": 0.3834659, "price_return_6m": 0.60379994, "price_return_9m": 1.3787816, "price_return_12m": 1.38075487, "price_return_12m_ex1m": 1.2741601, "distance_from_52w_high": -0.0693904, "distance_from_52w_low": 1.92260692, "relative_strength": 1.22281382, "local_beta": -0.0012, "volatility_252d": 0.335867, "volatility_60d": 0.642053, "max_drawdown_12m": -0.16567545, "revenue_ttm": 13646156000, "gross_profit_ttm": 1661630000, "ebit_ttm": 466053000, "ebitda_ttm": 627263000, "net_income_ttm": 235564000, "eps_diluted_ttm": 1.06435449, "operating_cash_flow_ttm": 511514000, "capital_expenditure_ttm": 99396000, "fcf_ttm": 610910000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 154163000, "cash_and_equivalents": 888797000, "total_current_assets": 2689303000, "total_current_liabilities": 1548413000, "net_ppe": null, "total_assets": 6213314000, "total_debt": 2549959000, "total_equity": 1979318000, "net_working_capital": 357181000, "book_value_per_share": 8.94320015, "retained_earnings": 14135000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1091121000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 86, "rank_pb": 83, "rank_ptbv": 50, "rank_ps": 26, "rank_pcf": 82, "rank_ev_ebitda": 80, "rank_ev_ebit": 84, "rank_earnings_yield": 86, "rank_fcf_yield": 72, "rank_dividend_yield": 93, "rank_shareholder_yield": 93, "rank_total_yield": 93, "rank_roe": 37, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 91, "rank_fcf_margin": 81, "rank_piotroski": 21, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 7, "rank_revenue_growth_1y": 22, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 9, "rank_relative_strength": 8, "value_composite": 91, "quality_composite": 71, "momentum_composite": 6, "growth_composite": 1, "yield_composite": 95, "svqf_composite": 93, "vc1_composite": 89, "vc2_composite": 93, "vc3_composite": 93, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 3, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 94, "is_cornerstone_value": false, "is_cornerstone_growth": true, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 57.4, "os": 0.21, "value": 0.09, "quality": 0.29, "momentum": 0.94, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 53.9294, "earnings_yield": 0.0185, "shareholder_yield": 0, "roe": 0.119, "momentum_12_1": 1.2742, "complete_fields": { "id": 520, "ticker_id": 5173, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:35.072990+00:00", "batch_id": "", "os_score_delta": null, "price_close": 57.4, "market_cap": 12703825400, "market_cap_usd": 12703825400, "enterprise_value": 14364987400, "shares_outstanding": 221321000, "fx_rate_to_usd": null, "pe_ratio": 53.92940093, "pb_ratio": 6.41828418, "ptbv_ratio": null, "ps_ratio": 0.93094534, "pcf_ratio": 24.83573353, "pfcf_ratio": 20.79492135, "ev_ebitda": 22.90105968, "ev_ebit": 30.82264764, "ev_sales": 1.05267648, "ev_fcf": 23.51408129, "earnings_yield": 0.01854276, "fcf_yield": 0.04252771, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.12176543, "operating_margin": 0.03415269, "net_margin": 0.0172623, "ebitda_margin": 0.04596628, "fcf_margin": 0.04476792, "roe": 0.11901271, "roa": 0.03791278, "roic": 0.10267189, "roc_greenblatt": null, "asset_turnover": 2.19627658, "cash_conversion": 2.59339288, "accruals_ratio": -0.04441269, "sbc_to_revenue": 0.00425717, "debt_to_equity": 2.13377588, "net_debt_to_ebitda": 2.64827034, "debt_to_assets": 0.4104024, "interest_coverage": 3.02311839, "current_ratio": 1.73681247, "quick_ratio": 1.37504464, "net_debt": 1661162000, "revenue_growth_1y": 0.210194, "revenue_growth_3y_cagr": 0.18694921, "revenue_growth_5y_cagr": 0.18265048, "eps_growth_1y": 3.11609296, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.55740023, "fcf_growth_1y": 1.17436646, "book_value_growth_1y": -0.00075593, "piotroski_f_score": 7, "altman_z_score": 4.47210272, "earnings_stability_5y": 0.81794, "revenue_stability_5y": 0.367853, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04687215, "price_return_3m": 0.3834659, "price_return_6m": 0.60379994, "price_return_9m": 1.3787816, "price_return_12m": 1.38075487, "price_return_12m_ex1m": 1.2741601, "distance_from_52w_high": -0.0693904, "distance_from_52w_low": 1.92260692, "relative_strength": 1.22281382, "local_beta": -0.0012, "volatility_252d": 0.335867, "volatility_60d": 0.642053, "max_drawdown_12m": -0.16567545, "revenue_ttm": 13646156000, "gross_profit_ttm": 1661630000, "ebit_ttm": 466053000, "ebitda_ttm": 627263000, "net_income_ttm": 235564000, "eps_diluted_ttm": 1.06435449, "operating_cash_flow_ttm": 511514000, "capital_expenditure_ttm": 99396000, "fcf_ttm": 610910000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 154163000, "cash_and_equivalents": 888797000, "total_current_assets": 2689303000, "total_current_liabilities": 1548413000, "net_ppe": null, "total_assets": 6213314000, "total_debt": 2549959000, "total_equity": 1979318000, "net_working_capital": 357181000, "book_value_per_share": 8.94320015, "retained_earnings": 14135000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1091121000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 86, "rank_pb": 83, "rank_ptbv": 50, "rank_ps": 26, "rank_pcf": 82, "rank_ev_ebitda": 80, "rank_ev_ebit": 84, "rank_earnings_yield": 86, "rank_fcf_yield": 72, "rank_dividend_yield": 93, "rank_shareholder_yield": 93, "rank_total_yield": 93, "rank_roe": 37, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 91, "rank_fcf_margin": 81, "rank_piotroski": 21, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 7, "rank_revenue_growth_1y": 22, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 9, "rank_relative_strength": 8, "value_composite": 91, "quality_composite": 71, "momentum_composite": 6, "growth_composite": 1, "yield_composite": 95, "svqf_composite": 93, "vc1_composite": 89, "vc2_composite": 93, "vc3_composite": 93, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 3, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 94, "is_cornerstone_value": false, "is_cornerstone_growth": true, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "income_statement": { "revenue": 12910564000, "cost_of_revenue": 11392787000, "gross_profit": 1517777000, "ebit": 408058000, "ebitda": 572335000, "pretax_income": 137941000, "tax_provision": 33145000, "net_income": 190666000, "net_income_to_common": 190666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88370000, "total_current_assets": 2894050000, "total_assets": 6413311000, "short_term_debt": 102070000, "long_term_debt": 2455204000, "total_debt": 2557274000, "total_liabilities": 4526945000, "total_equity": 1875065000, "shares_outstanding": 219774000, "goodwill_and_intangibles": 3103228000 }, "cash_flow": { "operating_cash_flow": 490169000, "capital_expenditure": 95484000, "free_cash_flow": 585653000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33952, "ticker_id": 5173, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "408058000", "ebitda": "572335000", "netIncome": "190666000", "grossProfit": "1517777000", "depreciation": "None", "totalRevenue": "12910564000", "costOfRevenue": "11392787000", "interestIncome": "None", "incomeBeforeTax": "137941000", "interestExpense": "157311000", "operatingIncome": "408058000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "33145000", "reportedCurrency": "USD", "netInterestIncome": "-157311000", "nonInterestIncome": "None", "operatingExpenses": "1109719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11392787000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164277000", "sellingGeneralAndAdministrative": "1222525000", "netIncomeFromContinuingOperations": "104796000" }, "balance": { "goodwill": "2545673000", "inventory": "815180000", "commonStock": "1921000", "currentDebt": "None", "investments": "None", "totalAssets": "6413311000", "longTermDebt": "2455204000", "shortTermDebt": "102070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "557555000", "reportedCurrency": "USD", "retainedEarnings": "-74647000", "totalLiabilities": "4526945000", "otherCurrentAssets": "1000781000", "totalCurrentAssets": "2894050000", "currentLongTermDebt": "52340000", "longTermInvestments": "8202000", "shortTermInvestments": "None", "currentNetReceivables": "989719000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3519261000", "currentAccountsPayable": "1217946000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2842658000", "totalShareholderEquity": "1875065000", "capitalLeaseObligations": "199694000", "otherCurrentLiabilities": "529018000", "totalCurrentLiabilities": "1849034000", "otherNonCurrentLiabilities": "1457000", "totalNonCurrentLiabilities": "2677911000", "cashAndShortTermInvestments": "88370000", "commonStockSharesOutstanding": "219774000", "intangibleAssetsExcludingGoodwill": "557555000", "cashAndCashEquivalentsAtCarryingValue": "88370000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "189113000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-177906000", "operatingCashflow": "490169000", "capitalExpenditures": "95484000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157866000", "cashflowFromInvestment": "-305079000", "stockBasedCompensation": "70099000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43173000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164277000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12910564000, "cost_of_revenue": 11392787000, "gross_profit": 1517777000, "research_and_development": null, "selling_general_admin": 1222525000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 408058000, "depreciation_amortisation": 164277000, "ebitda": 572335000, "interest_expense": 157311000, "interest_income": null, "other_non_operating": null, "pretax_income": 137941000, "tax_provision": 33145000, "effective_tax_rate": null, "net_income": 190666000, "net_income_continuing_ops": 104796000, "net_income_to_common": 190666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88370000, "short_term_investments": null, "net_receivables": 989719000, "inventory": 815180000, "other_current_assets": null, "total_current_assets": 2894050000, "net_ppe": null, "goodwill": 2545673000, "intangible_assets": 557555000, "goodwill_and_intangibles": 3103228000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3519261000, "total_assets": 6413311000, "short_term_debt": 102070000, "accounts_payable": 1217946000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1849034000, "long_term_debt": 2455204000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2677911000, "total_liabilities": 4526945000, "total_debt": 2557274000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -74647000, "total_equity": 1875065000, "shares_outstanding": 219774000, "operating_cash_flow": 490169000, "stock_based_compensation": 70099000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95484000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -305079000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -157866000, "free_cash_flow": 585653000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "408058000", "ebitda": "572335000", "netIncome": "190666000", "grossProfit": "1517777000", "depreciation": "None", "totalRevenue": "12910564000", "costOfRevenue": "11392787000", "interestIncome": "None", "incomeBeforeTax": "137941000", "interestExpense": "157311000", "operatingIncome": "408058000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "33145000", "reportedCurrency": "USD", "netInterestIncome": "-157311000", "nonInterestIncome": "None", "operatingExpenses": "1109719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11392787000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164277000", "sellingGeneralAndAdministrative": "1222525000", "netIncomeFromContinuingOperations": "104796000" }, "balance": { "goodwill": "2545673000", "inventory": "815180000", "commonStock": "1921000", "currentDebt": "None", "investments": "None", "totalAssets": "6413311000", "longTermDebt": "2455204000", "shortTermDebt": "102070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "557555000", "reportedCurrency": "USD", "retainedEarnings": "-74647000", "totalLiabilities": "4526945000", "otherCurrentAssets": "1000781000", "totalCurrentAssets": "2894050000", "currentLongTermDebt": "52340000", "longTermInvestments": "8202000", "shortTermInvestments": "None", "currentNetReceivables": "989719000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3519261000", "currentAccountsPayable": "1217946000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2842658000", "totalShareholderEquity": "1875065000", "capitalLeaseObligations": "199694000", "otherCurrentLiabilities": "529018000", "totalCurrentLiabilities": "1849034000", "otherNonCurrentLiabilities": "1457000", "totalNonCurrentLiabilities": "2677911000", "cashAndShortTermInvestments": "88370000", "commonStockSharesOutstanding": "219774000", "intangibleAssetsExcludingGoodwill": "557555000", "cashAndCashEquivalentsAtCarryingValue": "88370000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "189113000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-177906000", "operatingCashflow": "490169000", "capitalExpenditures": "95484000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157866000", "cashflowFromInvestment": "-305079000", "stockBasedCompensation": "70099000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43173000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164277000", "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": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "income_statement": { "revenue": 11266472000, "cost_of_revenue": 9678037000, "gross_profit": 1588435000, "ebit": 193648000, "ebitda": 398130000, "pretax_income": -34738000, "tax_provision": -14217000, "net_income": -18062000, "net_income_to_common": -18062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61253000, "total_current_assets": 1893054000, "total_assets": 5926140000, "short_term_debt": 130503000, "long_term_debt": 2561858000, "total_debt": 2692361000, "total_liabilities": 4274555000, "total_equity": 1647855000, "shares_outstanding": 192997000, "goodwill_and_intangibles": 3483006000 }, "cash_flow": { "operating_cash_flow": 23774000, "capital_expenditure": 80913000, "free_cash_flow": 104687000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33957, "ticker_id": 5173, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "193648000", "ebitda": "398130000", "netIncome": "-18062000", "grossProfit": "1588435000", "depreciation": "None", "totalRevenue": "11266472000", "costOfRevenue": "9678037000", "interestIncome": "None", "incomeBeforeTax": "-34738000", "interestExpense": "228386000", "operatingIncome": "206374000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-14217000", "reportedCurrency": "USD", "netInterestIncome": "-228386000", "nonInterestIncome": "None", "operatingExpenses": "1382061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9678037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "204482000", "sellingGeneralAndAdministrative": "1382061000", "netIncomeFromContinuingOperations": "-20521000" }, "balance": { "goodwill": "2671524000", "inventory": "640568000", "commonStock": "1742000", "currentDebt": "None", "investments": "None", "totalAssets": "5926140000", "longTermDebt": "2561858000", "shortTermDebt": "130503000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "811482000", "reportedCurrency": "USD", "retainedEarnings": "-222155000", "totalLiabilities": "4274555000", "otherCurrentAssets": "42152000", "totalCurrentAssets": "1893054000", "currentLongTermDebt": "48725000", "longTermInvestments": "670000", "shortTermInvestments": "None", "currentNetReceivables": "1149081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4033086000", "currentAccountsPayable": "941292000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2904966000", "totalShareholderEquity": "1647855000", "capitalLeaseObligations": "294383000", "otherCurrentLiabilities": "335212000", "totalCurrentLiabilities": "1428333000", "otherNonCurrentLiabilities": "11426000", "totalNonCurrentLiabilities": "2846222000", "cashAndShortTermInvestments": "61253000", "commonStockSharesOutstanding": "192997000", "intangibleAssetsExcludingGoodwill": "811482000", "cashAndCashEquivalentsAtCarryingValue": "61253000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20521000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-236514000", "operatingCashflow": "23774000", "capitalExpenditures": "80913000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "164645000", "cashflowFromInvestment": "-140237000", "stockBasedCompensation": "69174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-650000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "204482000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11266472000, "cost_of_revenue": 9678037000, "gross_profit": 1588435000, "research_and_development": null, "selling_general_admin": 1382061000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 193648000, "depreciation_amortisation": 204482000, "ebitda": 398130000, "interest_expense": 228386000, "interest_income": null, "other_non_operating": null, "pretax_income": -34738000, "tax_provision": -14217000, "effective_tax_rate": null, "net_income": -18062000, "net_income_continuing_ops": -20521000, "net_income_to_common": -18062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61253000, "short_term_investments": null, "net_receivables": 1149081000, "inventory": 640568000, "other_current_assets": null, "total_current_assets": 1893054000, "net_ppe": null, "goodwill": 2671524000, "intangible_assets": 811482000, "goodwill_and_intangibles": 3483006000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4033086000, "total_assets": 5926140000, "short_term_debt": 130503000, "accounts_payable": 941292000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1428333000, "long_term_debt": 2561858000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2846222000, "total_liabilities": 4274555000, "total_debt": 2692361000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -222155000, "total_equity": 1647855000, "shares_outstanding": 192997000, "operating_cash_flow": 23774000, "stock_based_compensation": 69174000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80913000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -140237000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 164645000, "free_cash_flow": 104687000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "193648000", "ebitda": "398130000", "netIncome": "-18062000", "grossProfit": "1588435000", "depreciation": "None", "totalRevenue": "11266472000", "costOfRevenue": "9678037000", "interestIncome": "None", "incomeBeforeTax": "-34738000", "interestExpense": "228386000", "operatingIncome": "206374000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-14217000", "reportedCurrency": "USD", "netInterestIncome": "-228386000", "nonInterestIncome": "None", "operatingExpenses": "1382061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9678037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "204482000", "sellingGeneralAndAdministrative": "1382061000", "netIncomeFromContinuingOperations": "-20521000" }, "balance": { "goodwill": "2671524000", "inventory": "640568000", "commonStock": "1742000", "currentDebt": "None", "investments": "None", "totalAssets": "5926140000", "longTermDebt": "2561858000", "shortTermDebt": "130503000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "811482000", "reportedCurrency": "USD", "retainedEarnings": "-222155000", "totalLiabilities": "4274555000", "otherCurrentAssets": "42152000", "totalCurrentAssets": "1893054000", "currentLongTermDebt": "48725000", "longTermInvestments": "670000", "shortTermInvestments": "None", "currentNetReceivables": "1149081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4033086000", "currentAccountsPayable": "941292000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2904966000", "totalShareholderEquity": "1647855000", "capitalLeaseObligations": "294383000", "otherCurrentLiabilities": "335212000", "totalCurrentLiabilities": "1428333000", "otherNonCurrentLiabilities": "11426000", "totalNonCurrentLiabilities": "2846222000", "cashAndShortTermInvestments": "61253000", "commonStockSharesOutstanding": "192997000", "intangibleAssetsExcludingGoodwill": "811482000", "cashAndCashEquivalentsAtCarryingValue": "61253000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20521000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-236514000", "operatingCashflow": "23774000", "capitalExpenditures": "80913000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "164645000", "cashflowFromInvestment": "-140237000", "stockBasedCompensation": "69174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-650000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "204482000", "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": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "income_statement": { "revenue": 8826175000, "cost_of_revenue": 7392381000, "gross_profit": 1433794000, "ebit": 147180000, "ebitda": 349516000, "pretax_income": -177413000, "tax_provision": -20578000, "net_income": -154603000, "net_income_to_common": -154603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13071000, "total_current_assets": 1456641000, "total_assets": 5532721000, "short_term_debt": 114467000, "long_term_debt": 3331941000, "total_debt": 3446408000, "total_liabilities": 4920172000, "total_equity": 584740000, "shares_outstanding": 171190389, "goodwill_and_intangibles": 3489888000 }, "cash_flow": { "operating_cash_flow": 210783000, "capital_expenditure": 73527000, "free_cash_flow": 284310000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33962, "ticker_id": 5173, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "147180000", "ebitda": "349516000", "netIncome": "-154603000", "grossProfit": "1433794000", "depreciation": "None", "totalRevenue": "8826175000", "costOfRevenue": "7392381000", "interestIncome": "None", "incomeBeforeTax": "-177413000", "interestExpense": "324593000", "operatingIncome": "147180000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-20578000", "reportedCurrency": "USD", "netInterestIncome": "-324593000", "nonInterestIncome": "None", "operatingExpenses": "1286614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7392381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202336000", "sellingGeneralAndAdministrative": "1286614000", "netIncomeFromContinuingOperations": "-156835000" }, "balance": { "goodwill": "2608412000", "inventory": "402776000", "commonStock": "1179000", "currentDebt": "None", "investments": "None", "totalAssets": "5532721000", "longTermDebt": "3331941000", "shortTermDebt": "114467000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "881476000", "reportedCurrency": "USD", "retainedEarnings": "-200319000", "totalLiabilities": "4920172000", "otherCurrentAssets": "30015000", "totalCurrentAssets": "1456641000", "currentLongTermDebt": "32273000", "longTermInvestments": "720000", "shortTermInvestments": "None", "currentNetReceivables": "1010779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4076080000", "currentAccountsPayable": "641607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3670591000", "totalShareholderEquity": "584740000", "capitalLeaseObligations": "306377000", "otherCurrentLiabilities": "452210000", "totalCurrentLiabilities": "1248437000", "otherNonCurrentLiabilities": "54894000", "totalNonCurrentLiabilities": "3671735000", "cashAndShortTermInvestments": "13071000", "commonStockSharesOutstanding": "171190389", "intangibleAssetsExcludingGoodwill": "881476000", "cashAndCashEquivalentsAtCarryingValue": "13071000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-156835000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "28660000", "operatingCashflow": "210783000", "capitalExpenditures": "73527000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76907000", "cashflowFromInvestment": "-134433000", "stockBasedCompensation": "3917000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-650000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "202336000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8826175000, "cost_of_revenue": 7392381000, "gross_profit": 1433794000, "research_and_development": null, "selling_general_admin": 1286614000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 147180000, "depreciation_amortisation": 202336000, "ebitda": 349516000, "interest_expense": 324593000, "interest_income": null, "other_non_operating": null, "pretax_income": -177413000, "tax_provision": -20578000, "effective_tax_rate": null, "net_income": -154603000, "net_income_continuing_ops": -156835000, "net_income_to_common": -154603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13071000, "short_term_investments": null, "net_receivables": 1010779000, "inventory": 402776000, "other_current_assets": null, "total_current_assets": 1456641000, "net_ppe": null, "goodwill": 2608412000, "intangible_assets": 881476000, "goodwill_and_intangibles": 3489888000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4076080000, "total_assets": 5532721000, "short_term_debt": 114467000, "accounts_payable": 641607000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1248437000, "long_term_debt": 3331941000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3671735000, "total_liabilities": 4920172000, "total_debt": 3446408000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -200319000, "total_equity": 584740000, "shares_outstanding": 171190389, "operating_cash_flow": 210783000, "stock_based_compensation": 3917000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73527000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -134433000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76907000, "free_cash_flow": 284310000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "147180000", "ebitda": "349516000", "netIncome": "-154603000", "grossProfit": "1433794000", "depreciation": "None", "totalRevenue": "8826175000", "costOfRevenue": "7392381000", "interestIncome": "None", "incomeBeforeTax": "-177413000", "interestExpense": "324593000", "operatingIncome": "147180000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-20578000", "reportedCurrency": "USD", "netInterestIncome": "-324593000", "nonInterestIncome": "None", "operatingExpenses": "1286614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7392381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202336000", "sellingGeneralAndAdministrative": "1286614000", "netIncomeFromContinuingOperations": "-156835000" }, "balance": { "goodwill": "2608412000", "inventory": "402776000", "commonStock": "1179000", "currentDebt": "None", "investments": "None", "totalAssets": "5532721000", "longTermDebt": "3331941000", "shortTermDebt": "114467000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "881476000", "reportedCurrency": "USD", "retainedEarnings": "-200319000", "totalLiabilities": "4920172000", "otherCurrentAssets": "30015000", "totalCurrentAssets": "1456641000", "currentLongTermDebt": "32273000", "longTermInvestments": "720000", "shortTermInvestments": "None", "currentNetReceivables": "1010779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4076080000", "currentAccountsPayable": "641607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3670591000", "totalShareholderEquity": "584740000", "capitalLeaseObligations": "306377000", "otherCurrentLiabilities": "452210000", "totalCurrentLiabilities": "1248437000", "otherNonCurrentLiabilities": "54894000", "totalNonCurrentLiabilities": "3671735000", "cashAndShortTermInvestments": "13071000", "commonStockSharesOutstanding": "171190389", "intangibleAssetsExcludingGoodwill": "881476000", "cashAndCashEquivalentsAtCarryingValue": "13071000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-156835000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "28660000", "operatingCashflow": "210783000", "capitalExpenditures": "73527000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76907000", "cashflowFromInvestment": "-134433000", "stockBasedCompensation": "3917000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-650000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "202336000", "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": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "income_statement": { "revenue": 7720560000, "cost_of_revenue": 6366316000, "gross_profit": 1354244000, "ebit": 187830000, "ebitda": 391800000, "pretax_income": -45754000, "tax_provision": 8465000, "net_income": -53907000, "net_income_to_common": -53907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13628000, "total_current_assets": 1344256000, "total_assets": 5441138000, "short_term_debt": 107855000, "long_term_debt": 3364302000, "total_debt": 3472157000, "total_liabilities": 4657056000, "total_equity": 754776000, "shares_outstanding": 171190389, "goodwill_and_intangibles": 3551943000 }, "cash_flow": { "operating_cash_flow": -4653000, "capital_expenditure": 70113000, "free_cash_flow": 65460000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33967, "ticker_id": 5173, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "187830000", "ebitda": "391800000", "netIncome": "-53907000", "grossProfit": "1354244000", "depreciation": "None", "totalRevenue": "7720560000", "costOfRevenue": "6366316000", "interestIncome": "None", "incomeBeforeTax": "-45754000", "interestExpense": "233584000", "operatingIncome": "187830000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "8465000", "reportedCurrency": "USD", "netInterestIncome": "-233584000", "nonInterestIncome": "None", "operatingExpenses": "1166414000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6366316000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203970000", "sellingGeneralAndAdministrative": "1125558000", "netIncomeFromContinuingOperations": "-54219000" }, "balance": { "goodwill": "2576081000", "inventory": "430517000", "commonStock": "1179000", "currentDebt": "None", "investments": "None", "totalAssets": "5441138000", "longTermDebt": "3364302000", "shortTermDebt": "107855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "975862000", "reportedCurrency": "USD", "retainedEarnings": "-45716000", "totalLiabilities": "4657056000", "otherCurrentAssets": "31761000", "totalCurrentAssets": "1344256000", "currentLongTermDebt": "30407000", "longTermInvestments": "736000", "shortTermInvestments": "None", "currentNetReceivables": "868350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4096882000", "currentAccountsPayable": "526916000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3677069000", "totalShareholderEquity": "754776000", "capitalLeaseObligations": "282360000", "otherCurrentLiabilities": "260276000", "totalCurrentLiabilities": "932508000", "otherNonCurrentLiabilities": "37329000", "totalNonCurrentLiabilities": "3724548000", "cashAndShortTermInvestments": "13628000", "commonStockSharesOutstanding": "171190389", "intangibleAssetsExcludingGoodwill": "975862000", "cashAndCashEquivalentsAtCarryingValue": "13628000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54219000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-131833000", "operatingCashflow": "-4653000", "capitalExpenditures": "70113000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73810000", "cashflowFromInvestment": "45356000", "stockBasedCompensation": "3547000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203970000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7720560000, "cost_of_revenue": 6366316000, "gross_profit": 1354244000, "research_and_development": null, "selling_general_admin": 1125558000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 187830000, "depreciation_amortisation": 203970000, "ebitda": 391800000, "interest_expense": 233584000, "interest_income": null, "other_non_operating": null, "pretax_income": -45754000, "tax_provision": 8465000, "effective_tax_rate": null, "net_income": -53907000, "net_income_continuing_ops": -54219000, "net_income_to_common": -53907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13628000, "short_term_investments": null, "net_receivables": 868350000, "inventory": 430517000, "other_current_assets": null, "total_current_assets": 1344256000, "net_ppe": null, "goodwill": 2576081000, "intangible_assets": 975862000, "goodwill_and_intangibles": 3551943000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4096882000, "total_assets": 5441138000, "short_term_debt": 107855000, "accounts_payable": 526916000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 932508000, "long_term_debt": 3364302000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3724548000, "total_liabilities": 4657056000, "total_debt": 3472157000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -45716000, "total_equity": 754776000, "shares_outstanding": 171190389, "operating_cash_flow": -4653000, "stock_based_compensation": 3547000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70113000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 45356000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73810000, "free_cash_flow": 65460000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "187830000", "ebitda": "391800000", "netIncome": "-53907000", "grossProfit": "1354244000", "depreciation": "None", "totalRevenue": "7720560000", "costOfRevenue": "6366316000", "interestIncome": "None", "incomeBeforeTax": "-45754000", "interestExpense": "233584000", "operatingIncome": "187830000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "8465000", "reportedCurrency": "USD", "netInterestIncome": "-233584000", "nonInterestIncome": "None", "operatingExpenses": "1166414000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6366316000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203970000", "sellingGeneralAndAdministrative": "1125558000", "netIncomeFromContinuingOperations": "-54219000" }, "balance": { "goodwill": "2576081000", "inventory": "430517000", "commonStock": "1179000", "currentDebt": "None", "investments": "None", "totalAssets": "5441138000", "longTermDebt": "3364302000", "shortTermDebt": "107855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "975862000", "reportedCurrency": "USD", "retainedEarnings": "-45716000", "totalLiabilities": "4657056000", "otherCurrentAssets": "31761000", "totalCurrentAssets": "1344256000", "currentLongTermDebt": "30407000", "longTermInvestments": "736000", "shortTermInvestments": "None", "currentNetReceivables": "868350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4096882000", "currentAccountsPayable": "526916000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3677069000", "totalShareholderEquity": "754776000", "capitalLeaseObligations": "282360000", "otherCurrentLiabilities": "260276000", "totalCurrentLiabilities": "932508000", "otherNonCurrentLiabilities": "37329000", "totalNonCurrentLiabilities": "3724548000", "cashAndShortTermInvestments": "13628000", "commonStockSharesOutstanding": "171190389", "intangibleAssetsExcludingGoodwill": "975862000", "cashAndCashEquivalentsAtCarryingValue": "13628000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54219000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-131833000", "operatingCashflow": "-4653000", "capitalExpenditures": "70113000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73810000", "cashflowFromInvestment": "45356000", "stockBasedCompensation": "3547000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203970000", "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": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "income_statement": { "revenue": 6698082000, "cost_of_revenue": 5449871000, "gross_profit": 1248211000, "ebit": 234184000, "ebitda": 433339000, "pretax_income": 68862000, "tax_provision": 17600000, "net_income": 49799000, "net_income_to_common": 49799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46735000, "total_current_assets": 1180614000, "total_assets": 5513140000, "short_term_debt": 125219000, "long_term_debt": 3393235000, "total_debt": 3518454000, "total_liabilities": 4712677000, "total_equity": 774817000, "shares_outstanding": 171190389, "goodwill_and_intangibles": 3769444000 }, "cash_flow": { "operating_cash_flow": 270165000, "capital_expenditure": 59270000, "free_cash_flow": 329435000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33972, "ticker_id": 5173, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "234184000", "ebitda": "433339000", "netIncome": "49799000", "grossProfit": "1248211000", "depreciation": "None", "totalRevenue": "6698082000", "costOfRevenue": "5449871000", "interestIncome": "None", "incomeBeforeTax": "68862000", "interestExpense": "165322000", "operatingIncome": "234184000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "17600000", "reportedCurrency": "USD", "netInterestIncome": "-165322000", "nonInterestIncome": "None", "operatingExpenses": "1014027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5449871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "199155000", "sellingGeneralAndAdministrative": "1014027000", "netIncomeFromContinuingOperations": "51262000" }, "balance": { "goodwill": "2657893000", "inventory": "299218000", "commonStock": "1178000", "currentDebt": "None", "investments": "None", "totalAssets": "5513140000", "longTermDebt": "3393235000", "shortTermDebt": "125219000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1111551000", "reportedCurrency": "USD", "retainedEarnings": "971000", "totalLiabilities": "4712677000", "otherCurrentAssets": "29664000", "totalCurrentAssets": "1180614000", "currentLongTermDebt": "40538000", "longTermInvestments": "2659000", "shortTermInvestments": "None", "currentNetReceivables": "804997000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4332526000", "currentAccountsPayable": "408109000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3770540000", "totalShareholderEquity": "774817000", "capitalLeaseObligations": "336767000", "otherCurrentLiabilities": "340672000", "totalCurrentLiabilities": "892161000", "otherNonCurrentLiabilities": "7275000", "totalNonCurrentLiabilities": "3820516000", "cashAndShortTermInvestments": "46735000", "commonStockSharesOutstanding": "171190389", "intangibleAssetsExcludingGoodwill": "1111551000", "cashAndCashEquivalentsAtCarryingValue": "46735000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "4293000", "operatingCashflow": "270165000", "capitalExpenditures": "59270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "705217000", "cashflowFromInvestment": "-1190652000", "stockBasedCompensation": "4517000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-417000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "199155000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6698082000, "cost_of_revenue": 5449871000, "gross_profit": 1248211000, "research_and_development": null, "selling_general_admin": 1014027000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 234184000, "depreciation_amortisation": 199155000, "ebitda": 433339000, "interest_expense": 165322000, "interest_income": null, "other_non_operating": null, "pretax_income": 68862000, "tax_provision": 17600000, "effective_tax_rate": null, "net_income": 49799000, "net_income_continuing_ops": 51262000, "net_income_to_common": 49799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46735000, "short_term_investments": null, "net_receivables": 804997000, "inventory": 299218000, "other_current_assets": null, "total_current_assets": 1180614000, "net_ppe": null, "goodwill": 2657893000, "intangible_assets": 1111551000, "goodwill_and_intangibles": 3769444000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4332526000, "total_assets": 5513140000, "short_term_debt": 125219000, "accounts_payable": 408109000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 892161000, "long_term_debt": 3393235000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3820516000, "total_liabilities": 4712677000, "total_debt": 3518454000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 971000, "total_equity": 774817000, "shares_outstanding": 171190389, "operating_cash_flow": 270165000, "stock_based_compensation": 4517000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59270000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1190652000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 705217000, "free_cash_flow": 329435000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "234184000", "ebitda": "433339000", "netIncome": "49799000", "grossProfit": "1248211000", "depreciation": "None", "totalRevenue": "6698082000", "costOfRevenue": "5449871000", "interestIncome": "None", "incomeBeforeTax": "68862000", "interestExpense": "165322000", "operatingIncome": "234184000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "17600000", "reportedCurrency": "USD", "netInterestIncome": "-165322000", "nonInterestIncome": "None", "operatingExpenses": "1014027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5449871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "199155000", "sellingGeneralAndAdministrative": "1014027000", "netIncomeFromContinuingOperations": "51262000" }, "balance": { "goodwill": "2657893000", "inventory": "299218000", "commonStock": "1178000", "currentDebt": "None", "investments": "None", "totalAssets": "5513140000", "longTermDebt": "3393235000", "shortTermDebt": "125219000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1111551000", "reportedCurrency": "USD", "retainedEarnings": "971000", "totalLiabilities": "4712677000", "otherCurrentAssets": "29664000", "totalCurrentAssets": "1180614000", "currentLongTermDebt": "40538000", "longTermInvestments": "2659000", "shortTermInvestments": "None", "currentNetReceivables": "804997000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4332526000", "currentAccountsPayable": "408109000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3770540000", "totalShareholderEquity": "774817000", "capitalLeaseObligations": "336767000", "otherCurrentLiabilities": "340672000", "totalCurrentLiabilities": "892161000", "otherNonCurrentLiabilities": "7275000", "totalNonCurrentLiabilities": "3820516000", "cashAndShortTermInvestments": "46735000", "commonStockSharesOutstanding": "171190389", "intangibleAssetsExcludingGoodwill": "1111551000", "cashAndCashEquivalentsAtCarryingValue": "46735000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "4293000", "operatingCashflow": "270165000", "capitalExpenditures": "59270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "705217000", "cashflowFromInvestment": "-1190652000", "stockBasedCompensation": "4517000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-417000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "199155000", "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": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "income_statement": { "revenue": 5580372000, "cost_of_revenue": 4531634000, "gross_profit": 1048738000, "ebit": 165191000, "ebitda": 346693000, "pretax_income": 26238000, "tax_provision": 5087000, "net_income": 20810000, "net_income_to_common": 20810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 262005000, "total_current_assets": 1290382000, "total_assets": 4541073000, "short_term_debt": 91006000, "long_term_debt": 2671345000, "total_debt": 2762351000, "total_liabilities": 3805698000, "total_equity": 704984000, "shares_outstanding": 171190389, "goodwill_and_intangibles": 2765288000 }, "cash_flow": { "operating_cash_flow": 222641000, "capital_expenditure": 51908000, "free_cash_flow": 274549000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33977, "ticker_id": 5173, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "165191000", "ebitda": "346693000", "netIncome": "20810000", "grossProfit": "1048738000", "depreciation": "None", "totalRevenue": "5580372000", "costOfRevenue": "4531634000", "interestIncome": "None", "incomeBeforeTax": "26238000", "interestExpense": "138953000", "operatingIncome": "165191000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5087000", "reportedCurrency": "USD", "netInterestIncome": "-138953000", "nonInterestIncome": "None", "operatingExpenses": "883547000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4531634000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181502000", "sellingGeneralAndAdministrative": "883547000", "netIncomeFromContinuingOperations": "21151000" }, "balance": { "goodwill": "1669390000", "inventory": "300059000", "commonStock": "745175000", "currentDebt": "None", "investments": "None", "totalAssets": "4541073000", "longTermDebt": "2671345000", "shortTermDebt": "91006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1095898000", "reportedCurrency": "USD", "retainedEarnings": "-51752000", "totalLiabilities": "3805698000", "otherCurrentAssets": "27479000", "totalCurrentAssets": "1290382000", "currentLongTermDebt": "22495000", "longTermInvestments": "2476000", "shortTermInvestments": "None", "currentNetReceivables": "700839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3250691000", "currentAccountsPayable": "355754000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2974298000", "totalShareholderEquity": "704984000", "capitalLeaseObligations": "280458000", "otherCurrentLiabilities": "265458000", "totalCurrentLiabilities": "742791000", "otherNonCurrentLiabilities": "17690000", "totalNonCurrentLiabilities": "3062907000", "cashAndShortTermInvestments": "262005000", "commonStockSharesOutstanding": "171190389", "intangibleAssetsExcludingGoodwill": "1095898000", "cashAndCashEquivalentsAtCarryingValue": "262005000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21151000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-95730000", "operatingCashflow": "222641000", "capitalExpenditures": "51908000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "473936000", "cashflowFromInvestment": "-452867000", "stockBasedCompensation": "6268000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1124000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181502000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5580372000, "cost_of_revenue": 4531634000, "gross_profit": 1048738000, "research_and_development": null, "selling_general_admin": 883547000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 165191000, "depreciation_amortisation": 181502000, "ebitda": 346693000, "interest_expense": 138953000, "interest_income": null, "other_non_operating": null, "pretax_income": 26238000, "tax_provision": 5087000, "effective_tax_rate": null, "net_income": 20810000, "net_income_continuing_ops": 21151000, "net_income_to_common": 20810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 262005000, "short_term_investments": null, "net_receivables": 700839000, "inventory": 300059000, "other_current_assets": null, "total_current_assets": 1290382000, "net_ppe": null, "goodwill": 1669390000, "intangible_assets": 1095898000, "goodwill_and_intangibles": 2765288000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3250691000, "total_assets": 4541073000, "short_term_debt": 91006000, "accounts_payable": 355754000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 742791000, "long_term_debt": 2671345000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3062907000, "total_liabilities": 3805698000, "total_debt": 2762351000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -51752000, "total_equity": 704984000, "shares_outstanding": 171190389, "operating_cash_flow": 222641000, "stock_based_compensation": 6268000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51908000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -452867000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 473936000, "free_cash_flow": 274549000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "165191000", "ebitda": "346693000", "netIncome": "20810000", "grossProfit": "1048738000", "depreciation": "None", "totalRevenue": "5580372000", "costOfRevenue": "4531634000", "interestIncome": "None", "incomeBeforeTax": "26238000", "interestExpense": "138953000", "operatingIncome": "165191000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5087000", "reportedCurrency": "USD", "netInterestIncome": "-138953000", "nonInterestIncome": "None", "operatingExpenses": "883547000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4531634000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181502000", "sellingGeneralAndAdministrative": "883547000", "netIncomeFromContinuingOperations": "21151000" }, "balance": { "goodwill": "1669390000", "inventory": "300059000", "commonStock": "745175000", "currentDebt": "None", "investments": "None", "totalAssets": "4541073000", "longTermDebt": "2671345000", "shortTermDebt": "91006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1095898000", "reportedCurrency": "USD", "retainedEarnings": "-51752000", "totalLiabilities": "3805698000", "otherCurrentAssets": "27479000", "totalCurrentAssets": "1290382000", "currentLongTermDebt": "22495000", "longTermInvestments": "2476000", "shortTermInvestments": "None", "currentNetReceivables": "700839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3250691000", "currentAccountsPayable": "355754000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2974298000", "totalShareholderEquity": "704984000", "capitalLeaseObligations": "280458000", "otherCurrentLiabilities": "265458000", "totalCurrentLiabilities": "742791000", "otherNonCurrentLiabilities": "17690000", "totalNonCurrentLiabilities": "3062907000", "cashAndShortTermInvestments": "262005000", "commonStockSharesOutstanding": "171190389", "intangibleAssetsExcludingGoodwill": "1095898000", "cashAndCashEquivalentsAtCarryingValue": "262005000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21151000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-95730000", "operatingCashflow": "222641000", "capitalExpenditures": "51908000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "473936000", "cashflowFromInvestment": "-452867000", "stockBasedCompensation": "6268000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1124000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181502000", "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": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "income_statement": { "revenue": 4525209000, "cost_of_revenue": 3691303000, "gross_profit": 833906000, "ebit": 63314000, "ebitda": 218182000, "pretax_income": -103579000, "tax_provision": -32491000, "net_income": -72381000, "net_income_to_common": -72381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18295000, "total_current_assets": 870683000, "total_assets": 3817337000, "short_term_debt": 89497000, "long_term_debt": null, "total_debt": 89497000, "total_liabilities": 3107108000, "total_equity": 656873000, "shares_outstanding": 171190389, "goodwill_and_intangibles": 2477171000 }, "cash_flow": { "operating_cash_flow": 110912000, "capital_expenditure": 51221000, "free_cash_flow": 162133000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33982, "ticker_id": 5173, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63314000", "ebitda": "218182000", "netIncome": "-72381000", "grossProfit": "833906000", "depreciation": "None", "totalRevenue": "4525209000", "costOfRevenue": "3691303000", "interestIncome": "None", "incomeBeforeTax": "-103579000", "interestExpense": "166893000", "operatingIncome": "63314000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-32491000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "770592000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3691303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154868000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1410894000", "inventory": "198474000", "commonStock": "745878000", "currentDebt": "None", "investments": "None", "totalAssets": "3817337000", "longTermDebt": "None", "shortTermDebt": "89497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1066277000", "reportedCurrency": "None", "retainedEarnings": "-94284000", "totalLiabilities": "3107108000", "otherCurrentAssets": "31632000", "totalCurrentAssets": "870683000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "622282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2946654000", "currentAccountsPayable": "252755000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2443497000", "totalShareholderEquity": "656873000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "268246000", "totalCurrentLiabilities": "621970000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2485138000", "cashAndShortTermInvestments": "18295000", "commonStockSharesOutstanding": "171190389", "intangibleAssetsExcludingGoodwill": "1066277000", "cashAndCashEquivalentsAtCarryingValue": "18295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71088000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "-16032000", "operatingCashflow": "110912000", "capitalExpenditures": "51221000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1409077000", "cashflowFromInvestment": "-1532218000", "stockBasedCompensation": "3709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12290000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154868000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4525209000, "cost_of_revenue": 3691303000, "gross_profit": 833906000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63314000, "depreciation_amortisation": 154868000, "ebitda": 218182000, "interest_expense": 166893000, "interest_income": null, "other_non_operating": null, "pretax_income": -103579000, "tax_provision": -32491000, "effective_tax_rate": null, "net_income": -72381000, "net_income_continuing_ops": null, "net_income_to_common": -72381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18295000, "short_term_investments": null, "net_receivables": 622282000, "inventory": 198474000, "other_current_assets": null, "total_current_assets": 870683000, "net_ppe": null, "goodwill": 1410894000, "intangible_assets": 1066277000, "goodwill_and_intangibles": 2477171000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2946654000, "total_assets": 3817337000, "short_term_debt": 89497000, "accounts_payable": 252755000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 621970000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2485138000, "total_liabilities": 3107108000, "total_debt": 89497000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -94284000, "total_equity": 656873000, "shares_outstanding": 171190389, "operating_cash_flow": 110912000, "stock_based_compensation": 3709000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51221000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1532218000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1409077000, "free_cash_flow": 162133000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63314000", "ebitda": "218182000", "netIncome": "-72381000", "grossProfit": "833906000", "depreciation": "None", "totalRevenue": "4525209000", "costOfRevenue": "3691303000", "interestIncome": "None", "incomeBeforeTax": "-103579000", "interestExpense": "166893000", "operatingIncome": "63314000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-32491000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "770592000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3691303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154868000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1410894000", "inventory": "198474000", "commonStock": "745878000", "currentDebt": "None", "investments": "None", "totalAssets": "3817337000", "longTermDebt": "None", "shortTermDebt": "89497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1066277000", "reportedCurrency": "None", "retainedEarnings": "-94284000", "totalLiabilities": "3107108000", "otherCurrentAssets": "31632000", "totalCurrentAssets": "870683000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "622282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2946654000", "currentAccountsPayable": "252755000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2443497000", "totalShareholderEquity": "656873000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "268246000", "totalCurrentLiabilities": "621970000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2485138000", "cashAndShortTermInvestments": "18295000", "commonStockSharesOutstanding": "171190389", "intangibleAssetsExcludingGoodwill": "1066277000", "cashAndCashEquivalentsAtCarryingValue": "18295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71088000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "-16032000", "operatingCashflow": "110912000", "capitalExpenditures": "51221000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1409077000", "cashflowFromInvestment": "-1532218000", "stockBasedCompensation": "3709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12290000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154868000", "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": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "income_statement": { "revenue": 2536053000, "cost_of_revenue": 2160144000, "gross_profit": 375909000, "ebit": 74849000, "ebitda": 156018000, "pretax_income": -10832000, "tax_provision": -3211000, "net_income": -7621000, "net_income_to_common": -7621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 171190389, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 76454000, "capital_expenditure": 33201000, "free_cash_flow": 109655000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33985, "ticker_id": 5173, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74849000", "ebitda": "156018000", "netIncome": "-7621000", "grossProfit": "375909000", "depreciation": "None", "totalRevenue": "2536053000", "costOfRevenue": "2160144000", "interestIncome": "None", "incomeBeforeTax": "-10832000", "interestExpense": "74613000", "operatingIncome": "74849000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-3211000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "301060000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2160144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81169000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "171190389", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7621000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "16558000", "operatingCashflow": "76454000", "capitalExpenditures": "33201000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32208000", "cashflowFromInvestment": "-37336000", "stockBasedCompensation": "1438000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81169000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2536053000, "cost_of_revenue": 2160144000, "gross_profit": 375909000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74849000, "depreciation_amortisation": 81169000, "ebitda": 156018000, "interest_expense": 74613000, "interest_income": null, "other_non_operating": null, "pretax_income": -10832000, "tax_provision": -3211000, "effective_tax_rate": null, "net_income": -7621000, "net_income_continuing_ops": null, "net_income_to_common": -7621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 171190389, "operating_cash_flow": 76454000, "stock_based_compensation": 1438000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33201000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37336000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32208000, "free_cash_flow": 109655000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74849000", "ebitda": "156018000", "netIncome": "-7621000", "grossProfit": "375909000", "depreciation": "None", "totalRevenue": "2536053000", "costOfRevenue": "2160144000", "interestIncome": "None", "incomeBeforeTax": "-10832000", "interestExpense": "74613000", "operatingIncome": "74849000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-3211000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "301060000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2160144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81169000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "171190389", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7621000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "16558000", "operatingCashflow": "76454000", "capitalExpenditures": "33201000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32208000", "cashflowFromInvestment": "-37336000", "stockBasedCompensation": "1438000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81169000", "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": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "income_statement": { "revenue": 3613721000, "cost_of_revenue": 3131499000, "gross_profit": 482222000, "ebit": 137551000, "ebitda": 176645000, "pretax_income": 82834000, "tax_provision": 8551000, "net_income": 74440000, "net_income_to_common": 74440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 888797000, "total_current_assets": 2689303000, "total_assets": 6213314000, "short_term_debt": 105088000, "long_term_debt": 2444871000, "total_debt": 2549959000, "total_liabilities": 4223421000, "total_equity": 1979318000, "shares_outstanding": 221321000, "goodwill_and_intangibles": 3070439000 }, "cash_flow": { "operating_cash_flow": 122943000, "capital_expenditure": 21544000, "free_cash_flow": 144487000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33950, "ticker_id": 5173, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137551000", "ebitda": "176645000", "netIncome": "74440000", "grossProfit": "482222000", "depreciation": "None", "totalRevenue": "3613721000", "costOfRevenue": "3131499000", "interestIncome": "None", "incomeBeforeTax": "82834000", "interestExpense": "38615000", "operatingIncome": "137551000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "8551000", "reportedCurrency": "USD", "netInterestIncome": "-38615000", "nonInterestIncome": "None", "operatingExpenses": "344671000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3131499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39094000", "sellingGeneralAndAdministrative": "360773000", "netIncomeFromContinuingOperations": "74283000" }, "balance": { "goodwill": "2533555000", "inventory": "560166000", "commonStock": "1932000", "currentDebt": "None", "investments": "None", "totalAssets": "6213314000", "longTermDebt": "2444871000", "shortTermDebt": "105088000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "536884000", "reportedCurrency": "USD", "retainedEarnings": "14135000", "totalLiabilities": "4223421000", "otherCurrentAssets": "126806000", "totalCurrentAssets": "2689303000", "currentLongTermDebt": "52960000", "longTermInvestments": "8206000", "shortTermInvestments": "None", "currentNetReceivables": "1113534000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3524011000", "currentAccountsPayable": "1091434000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2699704000", "totalShareholderEquity": "1979318000", "capitalLeaseObligations": "201873000", "otherCurrentLiabilities": "351891000", "totalCurrentLiabilities": "1548413000", "otherNonCurrentLiabilities": "1599000", "totalNonCurrentLiabilities": "2675008000", "cashAndShortTermInvestments": "888797000", "commonStockSharesOutstanding": "221321000", "intangibleAssetsExcludingGoodwill": "536884000", "cashAndCashEquivalentsAtCarryingValue": "888797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148610000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "254833000", "operatingCashflow": "122943000", "capitalExpenditures": "21544000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70016000", "cashflowFromInvestment": "747393000", "stockBasedCompensation": "3676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39094000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3613721000, "cost_of_revenue": 3131499000, "gross_profit": 482222000, "research_and_development": null, "selling_general_admin": 360773000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137551000, "depreciation_amortisation": 39094000, "ebitda": 176645000, "interest_expense": 38615000, "interest_income": null, "other_non_operating": null, "pretax_income": 82834000, "tax_provision": 8551000, "effective_tax_rate": null, "net_income": 74440000, "net_income_continuing_ops": 74283000, "net_income_to_common": 74440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 888797000, "short_term_investments": null, "net_receivables": 1113534000, "inventory": 560166000, "other_current_assets": null, "total_current_assets": 2689303000, "net_ppe": null, "goodwill": 2533555000, "intangible_assets": 536884000, "goodwill_and_intangibles": 3070439000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3524011000, "total_assets": 6213314000, "short_term_debt": 105088000, "accounts_payable": 1091434000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1548413000, "long_term_debt": 2444871000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2675008000, "total_liabilities": 4223421000, "total_debt": 2549959000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14135000, "total_equity": 1979318000, "shares_outstanding": 221321000, "operating_cash_flow": 122943000, "stock_based_compensation": 3676000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21544000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 747393000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70016000, "free_cash_flow": 144487000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137551000", "ebitda": "176645000", "netIncome": "74440000", "grossProfit": "482222000", "depreciation": "None", "totalRevenue": "3613721000", "costOfRevenue": "3131499000", "interestIncome": "None", "incomeBeforeTax": "82834000", "interestExpense": "38615000", "operatingIncome": "137551000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "8551000", "reportedCurrency": "USD", "netInterestIncome": "-38615000", "nonInterestIncome": "None", "operatingExpenses": "344671000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3131499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39094000", "sellingGeneralAndAdministrative": "360773000", "netIncomeFromContinuingOperations": "74283000" }, "balance": { "goodwill": "2533555000", "inventory": "560166000", "commonStock": "1932000", "currentDebt": "None", "investments": "None", "totalAssets": "6213314000", "longTermDebt": "2444871000", "shortTermDebt": "105088000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "536884000", "reportedCurrency": "USD", "retainedEarnings": "14135000", "totalLiabilities": "4223421000", "otherCurrentAssets": "126806000", "totalCurrentAssets": "2689303000", "currentLongTermDebt": "52960000", "longTermInvestments": "8206000", "shortTermInvestments": "None", "currentNetReceivables": "1113534000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3524011000", "currentAccountsPayable": "1091434000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2699704000", "totalShareholderEquity": "1979318000", "capitalLeaseObligations": "201873000", "otherCurrentLiabilities": "351891000", "totalCurrentLiabilities": "1548413000", "otherNonCurrentLiabilities": "1599000", "totalNonCurrentLiabilities": "2675008000", "cashAndShortTermInvestments": "888797000", "commonStockSharesOutstanding": "221321000", "intangibleAssetsExcludingGoodwill": "536884000", "cashAndCashEquivalentsAtCarryingValue": "888797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148610000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "254833000", "operatingCashflow": "122943000", "capitalExpenditures": "21544000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70016000", "cashflowFromInvestment": "747393000", "stockBasedCompensation": "3676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39094000", "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": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "income_statement": { "revenue": 3550631000, "cost_of_revenue": 3138083000, "gross_profit": 412548000, "ebit": 141815000, "ebitda": 181339000, "pretax_income": 69578000, "tax_provision": 20027000, "net_income": 77080000, "net_income_to_common": 77080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88370000, "total_current_assets": 2894050000, "total_assets": 6413311000, "short_term_debt": 102070000, "long_term_debt": 2455204000, "total_debt": 2557274000, "total_liabilities": 4526945000, "total_equity": 1875065000, "shares_outstanding": 218417000, "goodwill_and_intangibles": 3103228000 }, "cash_flow": { "operating_cash_flow": 231559000, "capital_expenditure": 37665000, "free_cash_flow": 269224000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33951, "ticker_id": 5173, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "141815000", "ebitda": "181339000", "netIncome": "77080000", "grossProfit": "412548000", "depreciation": "None", "totalRevenue": "3550631000", "costOfRevenue": "3138083000", "interestIncome": "None", "incomeBeforeTax": "69578000", "interestExpense": "38535000", "operatingIncome": "141815000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "20027000", "reportedCurrency": "USD", "netInterestIncome": "-38535000", "nonInterestIncome": "None", "operatingExpenses": "270733000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3138083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39524000", "sellingGeneralAndAdministrative": "304435000", "netIncomeFromContinuingOperations": "49551000" }, "balance": { "goodwill": "2545673000", "inventory": "815180000", "commonStock": "1921000", "currentDebt": "None", "investments": "None", "totalAssets": "6413311000", "longTermDebt": "2455204000", "shortTermDebt": "102070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "557555000", "reportedCurrency": "USD", "retainedEarnings": "-74647000", "totalLiabilities": "4526945000", "otherCurrentAssets": "1000781000", "totalCurrentAssets": "2894050000", "currentLongTermDebt": "52340000", "longTermInvestments": "8202000", "shortTermInvestments": "None", "currentNetReceivables": "989719000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3519261000", "currentAccountsPayable": "1217946000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2842658000", "totalShareholderEquity": "1875065000", "capitalLeaseObligations": "199694000", "otherCurrentLiabilities": "529018000", "totalCurrentLiabilities": "1849034000", "otherNonCurrentLiabilities": "1457000", "totalNonCurrentLiabilities": "2677911000", "cashAndShortTermInvestments": "88370000", "commonStockSharesOutstanding": "218417000", "intangibleAssetsExcludingGoodwill": "557555000", "cashAndCashEquivalentsAtCarryingValue": "88370000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77320000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-175627000", "operatingCashflow": "231559000", "capitalExpenditures": "37665000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50498000", "cashflowFromInvestment": "-233884000", "stockBasedCompensation": "14366000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43173000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39524000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3550631000, "cost_of_revenue": 3138083000, "gross_profit": 412548000, "research_and_development": null, "selling_general_admin": 304435000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 141815000, "depreciation_amortisation": 39524000, "ebitda": 181339000, "interest_expense": 38535000, "interest_income": null, "other_non_operating": null, "pretax_income": 69578000, "tax_provision": 20027000, "effective_tax_rate": null, "net_income": 77080000, "net_income_continuing_ops": 49551000, "net_income_to_common": 77080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88370000, "short_term_investments": null, "net_receivables": 989719000, "inventory": 815180000, "other_current_assets": null, "total_current_assets": 2894050000, "net_ppe": null, "goodwill": 2545673000, "intangible_assets": 557555000, "goodwill_and_intangibles": 3103228000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3519261000, "total_assets": 6413311000, "short_term_debt": 102070000, "accounts_payable": 1217946000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1849034000, "long_term_debt": 2455204000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2677911000, "total_liabilities": 4526945000, "total_debt": 2557274000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -74647000, "total_equity": 1875065000, "shares_outstanding": 218417000, "operating_cash_flow": 231559000, "stock_based_compensation": 14366000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37665000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -233884000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50498000, "free_cash_flow": 269224000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "141815000", "ebitda": "181339000", "netIncome": "77080000", "grossProfit": "412548000", "depreciation": "None", "totalRevenue": "3550631000", "costOfRevenue": "3138083000", "interestIncome": "None", "incomeBeforeTax": "69578000", "interestExpense": "38535000", "operatingIncome": "141815000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "20027000", "reportedCurrency": "USD", "netInterestIncome": "-38535000", "nonInterestIncome": "None", "operatingExpenses": "270733000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3138083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39524000", "sellingGeneralAndAdministrative": "304435000", "netIncomeFromContinuingOperations": "49551000" }, "balance": { "goodwill": "2545673000", "inventory": "815180000", "commonStock": "1921000", "currentDebt": "None", "investments": "None", "totalAssets": "6413311000", "longTermDebt": "2455204000", "shortTermDebt": "102070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "557555000", "reportedCurrency": "USD", "retainedEarnings": "-74647000", "totalLiabilities": "4526945000", "otherCurrentAssets": "1000781000", "totalCurrentAssets": "2894050000", "currentLongTermDebt": "52340000", "longTermInvestments": "8202000", "shortTermInvestments": "None", "currentNetReceivables": "989719000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3519261000", "currentAccountsPayable": "1217946000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2842658000", "totalShareholderEquity": "1875065000", "capitalLeaseObligations": "199694000", "otherCurrentLiabilities": "529018000", "totalCurrentLiabilities": "1849034000", "otherNonCurrentLiabilities": "1457000", "totalNonCurrentLiabilities": "2677911000", "cashAndShortTermInvestments": "88370000", "commonStockSharesOutstanding": "218417000", "intangibleAssetsExcludingGoodwill": "557555000", "cashAndCashEquivalentsAtCarryingValue": "88370000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77320000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-175627000", "operatingCashflow": "231559000", "capitalExpenditures": "37665000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50498000", "cashflowFromInvestment": "-233884000", "stockBasedCompensation": "14366000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43173000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39524000", "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": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "income_statement": { "revenue": 3334106000, "cost_of_revenue": 2942098000, "gross_profit": 392008000, "ebit": 105517000, "ebitda": 146270000, "pretax_income": 49608000, "tax_provision": 12120000, "net_income": 55836000, "net_income_to_common": 55836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140344000, "total_current_assets": 2780276000, "total_assets": 6049497000, "short_term_debt": 94814000, "long_term_debt": 2465334000, "total_debt": 2560148000, "total_liabilities": 4228479000, "total_equity": 1818563000, "shares_outstanding": 217982000, "goodwill_and_intangibles": 2892176000 }, "cash_flow": { "operating_cash_flow": 107936000, "capital_expenditure": 15762000, "free_cash_flow": 123698000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33953, "ticker_id": 5173, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105517000", "ebitda": "146270000", "netIncome": "55836000", "grossProfit": "392008000", "depreciation": "None", "totalRevenue": "3334106000", "costOfRevenue": "2942098000", "interestIncome": "None", "incomeBeforeTax": "49608000", "interestExpense": "38235000", "operatingIncome": "105517000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "12120000", "reportedCurrency": "USD", "netInterestIncome": "-38235000", "nonInterestIncome": "None", "operatingExpenses": "286491000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2942098000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40753000", "sellingGeneralAndAdministrative": "304165000", "netIncomeFromContinuingOperations": "37488000" }, "balance": { "goodwill": "2370566000", "inventory": "639195000", "commonStock": "1807000", "currentDebt": "None", "investments": "None", "totalAssets": "6049497000", "longTermDebt": "2465334000", "shortTermDebt": "94814000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "521610000", "reportedCurrency": "USD", "retainedEarnings": "-108569000", "totalLiabilities": "4228479000", "otherCurrentAssets": "900347000", "totalCurrentAssets": "2780276000", "currentLongTermDebt": "51870000", "longTermInvestments": "5821000", "shortTermInvestments": "None", "currentNetReceivables": "1100390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3269221000", "currentAccountsPayable": "954497000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2699322000", "totalShareholderEquity": "1818563000", "capitalLeaseObligations": "182118000", "otherCurrentLiabilities": "492357000", "totalCurrentLiabilities": "1549970000", "otherNonCurrentLiabilities": "3009000", "totalNonCurrentLiabilities": "2678509000", "cashAndShortTermInvestments": "140344000", "commonStockSharesOutstanding": "217982000", "intangibleAssetsExcludingGoodwill": "521610000", "cashAndCashEquivalentsAtCarryingValue": "140344000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55241000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-13752000", "operatingCashflow": "107936000", "capitalExpenditures": "15762000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13107000", "cashflowFromInvestment": "-23761000", "stockBasedCompensation": "17250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3334106000, "cost_of_revenue": 2942098000, "gross_profit": 392008000, "research_and_development": null, "selling_general_admin": 304165000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105517000, "depreciation_amortisation": 40753000, "ebitda": 146270000, "interest_expense": 38235000, "interest_income": null, "other_non_operating": null, "pretax_income": 49608000, "tax_provision": 12120000, "effective_tax_rate": null, "net_income": 55836000, "net_income_continuing_ops": 37488000, "net_income_to_common": 55836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140344000, "short_term_investments": null, "net_receivables": 1100390000, "inventory": 639195000, "other_current_assets": null, "total_current_assets": 2780276000, "net_ppe": null, "goodwill": 2370566000, "intangible_assets": 521610000, "goodwill_and_intangibles": 2892176000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3269221000, "total_assets": 6049497000, "short_term_debt": 94814000, "accounts_payable": 954497000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1549970000, "long_term_debt": 2465334000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2678509000, "total_liabilities": 4228479000, "total_debt": 2560148000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -108569000, "total_equity": 1818563000, "shares_outstanding": 217982000, "operating_cash_flow": 107936000, "stock_based_compensation": 17250000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15762000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23761000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13107000, "free_cash_flow": 123698000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "105517000", "ebitda": "146270000", "netIncome": "55836000", "grossProfit": "392008000", "depreciation": "None", "totalRevenue": "3334106000", "costOfRevenue": "2942098000", "interestIncome": "None", "incomeBeforeTax": "49608000", "interestExpense": "38235000", "operatingIncome": "105517000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "12120000", "reportedCurrency": "USD", "netInterestIncome": "-38235000", "nonInterestIncome": "None", "operatingExpenses": "286491000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2942098000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40753000", "sellingGeneralAndAdministrative": "304165000", "netIncomeFromContinuingOperations": "37488000" }, "balance": { "goodwill": "2370566000", "inventory": "639195000", "commonStock": "1807000", "currentDebt": "None", "investments": "None", "totalAssets": "6049497000", "longTermDebt": "2465334000", "shortTermDebt": "94814000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "521610000", "reportedCurrency": "USD", "retainedEarnings": "-108569000", "totalLiabilities": "4228479000", "otherCurrentAssets": "900347000", "totalCurrentAssets": "2780276000", "currentLongTermDebt": "51870000", "longTermInvestments": "5821000", "shortTermInvestments": "None", "currentNetReceivables": "1100390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3269221000", "currentAccountsPayable": "954497000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2699322000", "totalShareholderEquity": "1818563000", "capitalLeaseObligations": "182118000", "otherCurrentLiabilities": "492357000", "totalCurrentLiabilities": "1549970000", "otherNonCurrentLiabilities": "3009000", "totalNonCurrentLiabilities": "2678509000", "cashAndShortTermInvestments": "140344000", "commonStockSharesOutstanding": "217982000", "intangibleAssetsExcludingGoodwill": "521610000", "cashAndCashEquivalentsAtCarryingValue": "140344000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55241000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-13752000", "operatingCashflow": "107936000", "capitalExpenditures": "15762000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13107000", "cashflowFromInvestment": "-23761000", "stockBasedCompensation": "17250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40753000", "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": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "income_statement": { "revenue": 3147698000, "cost_of_revenue": 2772846000, "gross_profit": 374852000, "ebit": 81170000, "ebitda": 123009000, "pretax_income": 9779000, "tax_provision": 1238000, "net_income": 28208000, "net_income_to_common": 28208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70070000, "total_current_assets": 2647959000, "total_assets": 5943597000, "short_term_debt": 93200000, "long_term_debt": 2477917000, "total_debt": 2571117000, "total_liabilities": 4198174000, "total_equity": 1742890000, "shares_outstanding": 216336000, "goodwill_and_intangibles": 2914471000 }, "cash_flow": { "operating_cash_flow": 49076000, "capital_expenditure": 24425000, "free_cash_flow": 73501000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33954, "ticker_id": 5173, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81170000", "ebitda": "123009000", "netIncome": "28208000", "grossProfit": "374852000", "depreciation": "None", "totalRevenue": "3147698000", "costOfRevenue": "2772846000", "interestIncome": "None", "incomeBeforeTax": "9779000", "interestExpense": "38778000", "operatingIncome": "81170000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1238000", "reportedCurrency": "USD", "netInterestIncome": "-38778000", "nonInterestIncome": "None", "operatingExpenses": "293682000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2772846000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41839000", "sellingGeneralAndAdministrative": "326295000", "netIncomeFromContinuingOperations": "8541000" }, "balance": { "goodwill": "2370134000", "inventory": "625465000", "commonStock": "1771000", "currentDebt": "None", "investments": "None", "totalAssets": "5943597000", "longTermDebt": "2477917000", "shortTermDebt": "93200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "544337000", "reportedCurrency": "USD", "retainedEarnings": "-164405000", "totalLiabilities": "4198174000", "otherCurrentAssets": "882150000", "totalCurrentAssets": "2647959000", "currentLongTermDebt": "50836000", "longTermInvestments": "970000", "shortTermInvestments": "None", "currentNetReceivables": "1070274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3295638000", "currentAccountsPayable": "965302000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2711902000", "totalShareholderEquity": "1742890000", "capitalLeaseObligations": "183149000", "otherCurrentLiabilities": "436365000", "totalCurrentLiabilities": "1505365000", "otherNonCurrentLiabilities": "11623000", "totalNonCurrentLiabilities": "2692809000", "cashAndShortTermInvestments": "70070000", "commonStockSharesOutstanding": "216336000", "intangibleAssetsExcludingGoodwill": "544337000", "cashAndCashEquivalentsAtCarryingValue": "70070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27542000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-91827000", "operatingCashflow": "49076000", "capitalExpenditures": "24425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8243000", "cashflowFromInvestment": "-23243000", "stockBasedCompensation": "22802000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1749000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41839000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3147698000, "cost_of_revenue": 2772846000, "gross_profit": 374852000, "research_and_development": null, "selling_general_admin": 326295000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81170000, "depreciation_amortisation": 41839000, "ebitda": 123009000, "interest_expense": 38778000, "interest_income": null, "other_non_operating": null, "pretax_income": 9779000, "tax_provision": 1238000, "effective_tax_rate": null, "net_income": 28208000, "net_income_continuing_ops": 8541000, "net_income_to_common": 28208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70070000, "short_term_investments": null, "net_receivables": 1070274000, "inventory": 625465000, "other_current_assets": null, "total_current_assets": 2647959000, "net_ppe": null, "goodwill": 2370134000, "intangible_assets": 544337000, "goodwill_and_intangibles": 2914471000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3295638000, "total_assets": 5943597000, "short_term_debt": 93200000, "accounts_payable": 965302000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1505365000, "long_term_debt": 2477917000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2692809000, "total_liabilities": 4198174000, "total_debt": 2571117000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -164405000, "total_equity": 1742890000, "shares_outstanding": 216336000, "operating_cash_flow": 49076000, "stock_based_compensation": 22802000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24425000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23243000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8243000, "free_cash_flow": 73501000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81170000", "ebitda": "123009000", "netIncome": "28208000", "grossProfit": "374852000", "depreciation": "None", "totalRevenue": "3147698000", "costOfRevenue": "2772846000", "interestIncome": "None", "incomeBeforeTax": "9779000", "interestExpense": "38778000", "operatingIncome": "81170000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1238000", "reportedCurrency": "USD", "netInterestIncome": "-38778000", "nonInterestIncome": "None", "operatingExpenses": "293682000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2772846000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41839000", "sellingGeneralAndAdministrative": "326295000", "netIncomeFromContinuingOperations": "8541000" }, "balance": { "goodwill": "2370134000", "inventory": "625465000", "commonStock": "1771000", "currentDebt": "None", "investments": "None", "totalAssets": "5943597000", "longTermDebt": "2477917000", "shortTermDebt": "93200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "544337000", "reportedCurrency": "USD", "retainedEarnings": "-164405000", "totalLiabilities": "4198174000", "otherCurrentAssets": "882150000", "totalCurrentAssets": "2647959000", "currentLongTermDebt": "50836000", "longTermInvestments": "970000", "shortTermInvestments": "None", "currentNetReceivables": "1070274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3295638000", "currentAccountsPayable": "965302000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2711902000", "totalShareholderEquity": "1742890000", "capitalLeaseObligations": "183149000", "otherCurrentLiabilities": "436365000", "totalCurrentLiabilities": "1505365000", "otherNonCurrentLiabilities": "11623000", "totalNonCurrentLiabilities": "2692809000", "cashAndShortTermInvestments": "70070000", "commonStockSharesOutstanding": "216336000", "intangibleAssetsExcludingGoodwill": "544337000", "cashAndCashEquivalentsAtCarryingValue": "70070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27542000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-91827000", "operatingCashflow": "49076000", "capitalExpenditures": "24425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8243000", "cashflowFromInvestment": "-23243000", "stockBasedCompensation": "22802000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1749000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41839000", "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": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "income_statement": { "revenue": 2878129000, "cost_of_revenue": 2539760000, "gross_profit": 338369000, "ebit": 77756000, "ebitda": 119917000, "pretax_income": 8976000, "tax_provision": -240000, "net_income": 29542000, "net_income_to_common": 29542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52337000, "total_current_assets": 2528448000, "total_assets": 5846945000, "short_term_debt": 90699000, "long_term_debt": 2489339000, "total_debt": 2580038000, "total_liabilities": 4156378000, "total_equity": 1687369000, "shares_outstanding": 214927000, "goodwill_and_intangibles": 2938308000 }, "cash_flow": { "operating_cash_flow": 101598000, "capital_expenditure": 17632000, "free_cash_flow": 119230000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33955, "ticker_id": 5173, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77756000", "ebitda": "119917000", "netIncome": "29542000", "grossProfit": "338369000", "depreciation": "None", "totalRevenue": "2878129000", "costOfRevenue": "2539760000", "interestIncome": "None", "incomeBeforeTax": "8976000", "interestExpense": "41763000", "operatingIncome": "77756000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-240000", "reportedCurrency": "USD", "netInterestIncome": "-41763000", "nonInterestIncome": "None", "operatingExpenses": "260613000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2539760000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42161000", "sellingGeneralAndAdministrative": "287630000", "netIncomeFromContinuingOperations": "9216000" }, "balance": { "goodwill": "2370024000", "inventory": "533637000", "commonStock": "1752000", "currentDebt": "None", "investments": "None", "totalAssets": "5846945000", "longTermDebt": "2489339000", "shortTermDebt": "90699000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "568284000", "reportedCurrency": "USD", "retainedEarnings": "-192613000", "totalLiabilities": "4156378000", "otherCurrentAssets": "875494000", "totalCurrentAssets": "2528448000", "currentLongTermDebt": "48725000", "longTermInvestments": "650000", "shortTermInvestments": "None", "currentNetReceivables": "1066980000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3318497000", "currentAccountsPayable": "868080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2716875000", "totalShareholderEquity": "1687369000", "capitalLeaseObligations": "178811000", "otherCurrentLiabilities": "488557000", "totalCurrentLiabilities": "1457617000", "otherNonCurrentLiabilities": "10667000", "totalNonCurrentLiabilities": "2698761000", "cashAndShortTermInvestments": "52337000", "commonStockSharesOutstanding": "214927000", "intangibleAssetsExcludingGoodwill": "568284000", "cashAndCashEquivalentsAtCarryingValue": "52337000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29010000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "103300000", "operatingCashflow": "101598000", "capitalExpenditures": "17632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86018000", "cashflowFromInvestment": "-24191000", "stockBasedCompensation": "15681000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2763000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42161000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2878129000, "cost_of_revenue": 2539760000, "gross_profit": 338369000, "research_and_development": null, "selling_general_admin": 287630000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77756000, "depreciation_amortisation": 42161000, "ebitda": 119917000, "interest_expense": 41763000, "interest_income": null, "other_non_operating": null, "pretax_income": 8976000, "tax_provision": -240000, "effective_tax_rate": null, "net_income": 29542000, "net_income_continuing_ops": 9216000, "net_income_to_common": 29542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52337000, "short_term_investments": null, "net_receivables": 1066980000, "inventory": 533637000, "other_current_assets": null, "total_current_assets": 2528448000, "net_ppe": null, "goodwill": 2370024000, "intangible_assets": 568284000, "goodwill_and_intangibles": 2938308000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3318497000, "total_assets": 5846945000, "short_term_debt": 90699000, "accounts_payable": 868080000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1457617000, "long_term_debt": 2489339000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2698761000, "total_liabilities": 4156378000, "total_debt": 2580038000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -192613000, "total_equity": 1687369000, "shares_outstanding": 214927000, "operating_cash_flow": 101598000, "stock_based_compensation": 15681000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17632000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24191000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86018000, "free_cash_flow": 119230000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77756000", "ebitda": "119917000", "netIncome": "29542000", "grossProfit": "338369000", "depreciation": "None", "totalRevenue": "2878129000", "costOfRevenue": "2539760000", "interestIncome": "None", "incomeBeforeTax": "8976000", "interestExpense": "41763000", "operatingIncome": "77756000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-240000", "reportedCurrency": "USD", "netInterestIncome": "-41763000", "nonInterestIncome": "None", "operatingExpenses": "260613000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2539760000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42161000", "sellingGeneralAndAdministrative": "287630000", "netIncomeFromContinuingOperations": "9216000" }, "balance": { "goodwill": "2370024000", "inventory": "533637000", "commonStock": "1752000", "currentDebt": "None", "investments": "None", "totalAssets": "5846945000", "longTermDebt": "2489339000", "shortTermDebt": "90699000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "568284000", "reportedCurrency": "USD", "retainedEarnings": "-192613000", "totalLiabilities": "4156378000", "otherCurrentAssets": "875494000", "totalCurrentAssets": "2528448000", "currentLongTermDebt": "48725000", "longTermInvestments": "650000", "shortTermInvestments": "None", "currentNetReceivables": "1066980000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3318497000", "currentAccountsPayable": "868080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2716875000", "totalShareholderEquity": "1687369000", "capitalLeaseObligations": "178811000", "otherCurrentLiabilities": "488557000", "totalCurrentLiabilities": "1457617000", "otherNonCurrentLiabilities": "10667000", "totalNonCurrentLiabilities": "2698761000", "cashAndShortTermInvestments": "52337000", "commonStockSharesOutstanding": "214927000", "intangibleAssetsExcludingGoodwill": "568284000", "cashAndCashEquivalentsAtCarryingValue": "52337000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29010000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "103300000", "operatingCashflow": "101598000", "capitalExpenditures": "17632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86018000", "cashflowFromInvestment": "-24191000", "stockBasedCompensation": "15681000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2763000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42161000", "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": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "income_statement": { "revenue": 3052801000, "cost_of_revenue": 2630902000, "gross_profit": 421899000, "ebit": 79053000, "ebitda": 133934000, "pretax_income": 24187000, "tax_provision": 8783000, "net_income": 15999000, "net_income_to_common": 15999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61253000, "total_current_assets": 1893054000, "total_assets": 5926140000, "short_term_debt": 130503000, "long_term_debt": 2561858000, "total_debt": 2692361000, "total_liabilities": 4274555000, "total_equity": 1647855000, "shares_outstanding": 213160000, "goodwill_and_intangibles": 3483006000 }, "cash_flow": { "operating_cash_flow": 90612000, "capital_expenditure": 15311000, "free_cash_flow": 105923000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33956, "ticker_id": 5173, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79053000", "ebitda": "133934000", "netIncome": "15999000", "grossProfit": "421899000", "depreciation": "None", "totalRevenue": "3052801000", "costOfRevenue": "2630902000", "interestIncome": "None", "incomeBeforeTax": "24187000", "interestExpense": "54866000", "operatingIncome": "79053000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8783000", "reportedCurrency": "USD", "netInterestIncome": "-54866000", "nonInterestIncome": "None", "operatingExpenses": "342846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2630902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54881000", "sellingGeneralAndAdministrative": "342846000", "netIncomeFromContinuingOperations": "15404000" }, "balance": { "goodwill": "2671524000", "inventory": "640568000", "commonStock": "1742000", "currentDebt": "None", "investments": "None", "totalAssets": "5926140000", "longTermDebt": "2561858000", "shortTermDebt": "130503000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "811482000", "reportedCurrency": "USD", "retainedEarnings": "-222155000", "totalLiabilities": "4274555000", "otherCurrentAssets": "42152000", "totalCurrentAssets": "1893054000", "currentLongTermDebt": "48725000", "longTermInvestments": "670000", "shortTermInvestments": "None", "currentNetReceivables": "1149081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4033086000", "currentAccountsPayable": "941292000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2904966000", "totalShareholderEquity": "1647855000", "capitalLeaseObligations": "294383000", "otherCurrentLiabilities": "335212000", "totalCurrentLiabilities": "1428333000", "otherNonCurrentLiabilities": "11426000", "totalNonCurrentLiabilities": "2846222000", "cashAndShortTermInvestments": "61253000", "commonStockSharesOutstanding": "213160000", "intangibleAssetsExcludingGoodwill": "811482000", "cashAndCashEquivalentsAtCarryingValue": "61253000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15404000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-162249000", "operatingCashflow": "90612000", "capitalExpenditures": "15311000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49552000", "cashflowFromInvestment": "-15780000", "stockBasedCompensation": "13980000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "650000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54881000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3052801000, "cost_of_revenue": 2630902000, "gross_profit": 421899000, "research_and_development": null, "selling_general_admin": 342846000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79053000, "depreciation_amortisation": 54881000, "ebitda": 133934000, "interest_expense": 54866000, "interest_income": null, "other_non_operating": null, "pretax_income": 24187000, "tax_provision": 8783000, "effective_tax_rate": null, "net_income": 15999000, "net_income_continuing_ops": 15404000, "net_income_to_common": 15999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61253000, "short_term_investments": null, "net_receivables": 1149081000, "inventory": 640568000, "other_current_assets": null, "total_current_assets": 1893054000, "net_ppe": null, "goodwill": 2671524000, "intangible_assets": 811482000, "goodwill_and_intangibles": 3483006000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4033086000, "total_assets": 5926140000, "short_term_debt": 130503000, "accounts_payable": 941292000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1428333000, "long_term_debt": 2561858000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2846222000, "total_liabilities": 4274555000, "total_debt": 2692361000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -222155000, "total_equity": 1647855000, "shares_outstanding": 213160000, "operating_cash_flow": 90612000, "stock_based_compensation": 13980000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15311000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15780000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49552000, "free_cash_flow": 105923000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79053000", "ebitda": "133934000", "netIncome": "15999000", "grossProfit": "421899000", "depreciation": "None", "totalRevenue": "3052801000", "costOfRevenue": "2630902000", "interestIncome": "None", "incomeBeforeTax": "24187000", "interestExpense": "54866000", "operatingIncome": "79053000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8783000", "reportedCurrency": "USD", "netInterestIncome": "-54866000", "nonInterestIncome": "None", "operatingExpenses": "342846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2630902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54881000", "sellingGeneralAndAdministrative": "342846000", "netIncomeFromContinuingOperations": "15404000" }, "balance": { "goodwill": "2671524000", "inventory": "640568000", "commonStock": "1742000", "currentDebt": "None", "investments": "None", "totalAssets": "5926140000", "longTermDebt": "2561858000", "shortTermDebt": "130503000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "811482000", "reportedCurrency": "USD", "retainedEarnings": "-222155000", "totalLiabilities": "4274555000", "otherCurrentAssets": "42152000", "totalCurrentAssets": "1893054000", "currentLongTermDebt": "48725000", "longTermInvestments": "670000", "shortTermInvestments": "None", "currentNetReceivables": "1149081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4033086000", "currentAccountsPayable": "941292000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2904966000", "totalShareholderEquity": "1647855000", "capitalLeaseObligations": "294383000", "otherCurrentLiabilities": "335212000", "totalCurrentLiabilities": "1428333000", "otherNonCurrentLiabilities": "11426000", "totalNonCurrentLiabilities": "2846222000", "cashAndShortTermInvestments": "61253000", "commonStockSharesOutstanding": "213160000", "intangibleAssetsExcludingGoodwill": "811482000", "cashAndCashEquivalentsAtCarryingValue": "61253000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15404000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-162249000", "operatingCashflow": "90612000", "capitalExpenditures": "15311000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49552000", "cashflowFromInvestment": "-15780000", "stockBasedCompensation": "13980000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "650000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54881000", "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": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "income_statement": { "revenue": 2906823000, "cost_of_revenue": 2498711000, "gross_profit": 408112000, "ebit": 56840000, "ebitda": 107448000, "pretax_income": 779000, "tax_provision": 9760000, "net_income": -8230000, "net_income_to_common": -8230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35973000, "total_current_assets": 1709585000, "total_assets": 5785967000, "short_term_debt": 130983000, "long_term_debt": 2608537000, "total_debt": 2739520000, "total_liabilities": 4166870000, "total_equity": 1614771000, "shares_outstanding": 198491000, "goodwill_and_intangibles": 3515270000 }, "cash_flow": { "operating_cash_flow": 27246000, "capital_expenditure": 20043000, "free_cash_flow": 47289000, "dividends_paid": 564296000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33958, "ticker_id": 5173, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56840000", "ebitda": "107448000", "netIncome": "-8230000", "grossProfit": "408112000", "depreciation": "None", "totalRevenue": "2906823000", "costOfRevenue": "2498711000", "interestIncome": "None", "incomeBeforeTax": "779000", "interestExpense": "56061000", "operatingIncome": "56840000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "9760000", "reportedCurrency": "USD", "netInterestIncome": "-56061000", "nonInterestIncome": "None", "operatingExpenses": "351272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2498711000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50608000", "sellingGeneralAndAdministrative": "351272000", "netIncomeFromContinuingOperations": "-8981000" }, "balance": { "goodwill": "2672791000", "inventory": "478319000", "commonStock": "1741000", "currentDebt": "None", "investments": "None", "totalAssets": "5785967000", "longTermDebt": "2608537000", "shortTermDebt": "130983000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "842479000", "reportedCurrency": "USD", "retainedEarnings": "-234380000", "totalLiabilities": "4166870000", "otherCurrentAssets": "43874000", "totalCurrentAssets": "1709585000", "currentLongTermDebt": "48853000", "longTermInvestments": "675000", "shortTermInvestments": "None", "currentNetReceivables": "1151419000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4076382000", "currentAccountsPayable": "783838000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2960429000", "totalShareholderEquity": "1614771000", "capitalLeaseObligations": "303039000", "otherCurrentLiabilities": "319528000", "totalCurrentLiabilities": "1263922000", "otherNonCurrentLiabilities": "12860000", "totalNonCurrentLiabilities": "2902948000", "cashAndShortTermInvestments": "35973000", "commonStockSharesOutstanding": "198491000", "intangibleAssetsExcludingGoodwill": "842479000", "cashAndCashEquivalentsAtCarryingValue": "35973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8981000", "profitLoss": "None", "dividendPayout": "564296000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-103985000", "operatingCashflow": "27246000", "capitalExpenditures": "20043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19527000", "cashflowFromInvestment": "-35827000", "stockBasedCompensation": "15210000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "564296000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-954000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50608000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2906823000, "cost_of_revenue": 2498711000, "gross_profit": 408112000, "research_and_development": null, "selling_general_admin": 351272000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56840000, "depreciation_amortisation": 50608000, "ebitda": 107448000, "interest_expense": 56061000, "interest_income": null, "other_non_operating": null, "pretax_income": 779000, "tax_provision": 9760000, "effective_tax_rate": null, "net_income": -8230000, "net_income_continuing_ops": -8981000, "net_income_to_common": -8230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35973000, "short_term_investments": null, "net_receivables": 1151419000, "inventory": 478319000, "other_current_assets": null, "total_current_assets": 1709585000, "net_ppe": null, "goodwill": 2672791000, "intangible_assets": 842479000, "goodwill_and_intangibles": 3515270000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4076382000, "total_assets": 5785967000, "short_term_debt": 130983000, "accounts_payable": 783838000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1263922000, "long_term_debt": 2608537000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2902948000, "total_liabilities": 4166870000, "total_debt": 2739520000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -234380000, "total_equity": 1614771000, "shares_outstanding": 198491000, "operating_cash_flow": 27246000, "stock_based_compensation": 15210000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20043000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35827000, "dividends_paid": 564296000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19527000, "free_cash_flow": 47289000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56840000", "ebitda": "107448000", "netIncome": "-8230000", "grossProfit": "408112000", "depreciation": "None", "totalRevenue": "2906823000", "costOfRevenue": "2498711000", "interestIncome": "None", "incomeBeforeTax": "779000", "interestExpense": "56061000", "operatingIncome": "56840000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "9760000", "reportedCurrency": "USD", "netInterestIncome": "-56061000", "nonInterestIncome": "None", "operatingExpenses": "351272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2498711000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50608000", "sellingGeneralAndAdministrative": "351272000", "netIncomeFromContinuingOperations": "-8981000" }, "balance": { "goodwill": "2672791000", "inventory": "478319000", "commonStock": "1741000", "currentDebt": "None", "investments": "None", "totalAssets": "5785967000", "longTermDebt": "2608537000", "shortTermDebt": "130983000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "842479000", "reportedCurrency": "USD", "retainedEarnings": "-234380000", "totalLiabilities": "4166870000", "otherCurrentAssets": "43874000", "totalCurrentAssets": "1709585000", "currentLongTermDebt": "48853000", "longTermInvestments": "675000", "shortTermInvestments": "None", "currentNetReceivables": "1151419000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4076382000", "currentAccountsPayable": "783838000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2960429000", "totalShareholderEquity": "1614771000", "capitalLeaseObligations": "303039000", "otherCurrentLiabilities": "319528000", "totalCurrentLiabilities": "1263922000", "otherNonCurrentLiabilities": "12860000", "totalNonCurrentLiabilities": "2902948000", "cashAndShortTermInvestments": "35973000", "commonStockSharesOutstanding": "198491000", "intangibleAssetsExcludingGoodwill": "842479000", "cashAndCashEquivalentsAtCarryingValue": "35973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8981000", "profitLoss": "None", "dividendPayout": "564296000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-103985000", "operatingCashflow": "27246000", "capitalExpenditures": "20043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19527000", "cashflowFromInvestment": "-35827000", "stockBasedCompensation": "15210000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "564296000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-954000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50608000", "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": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "income_statement": { "revenue": 2438254000, "cost_of_revenue": 2126078000, "gross_profit": 312176000, "ebit": 38653000, "ebitda": 88724000, "pretax_income": -4629000, "tax_provision": -13115000, "net_income": 19919000, "net_income_to_common": 19919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25027000, "total_current_assets": 1521879000, "total_assets": 5605081000, "short_term_debt": 128895000, "long_term_debt": 2563536000, "total_debt": 2692431000, "total_liabilities": 3999212000, "total_equity": 1599554000, "shares_outstanding": 208987000, "goodwill_and_intangibles": 3477650000 }, "cash_flow": { "operating_cash_flow": -15225000, "capital_expenditure": 23743000, "free_cash_flow": 8518000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33959, "ticker_id": 5173, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38653000", "ebitda": "88724000", "netIncome": "19919000", "grossProfit": "312176000", "depreciation": "None", "totalRevenue": "2438254000", "costOfRevenue": "2126078000", "interestIncome": "None", "incomeBeforeTax": "-4629000", "interestExpense": "43282000", "operatingIncome": "38653000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-13115000", "reportedCurrency": "USD", "netInterestIncome": "-52439000", "nonInterestIncome": "None", "operatingExpenses": "273523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2126078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50071000", "sellingGeneralAndAdministrative": "326619000", "netIncomeFromContinuingOperations": "19441000" }, "balance": { "goodwill": "2626353000", "inventory": "374289000", "commonStock": "1714000", "currentDebt": "None", "investments": "None", "totalAssets": "5605081000", "longTermDebt": "2563536000", "shortTermDebt": "128895000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "851297000", "reportedCurrency": "USD", "retainedEarnings": "-226150000", "totalLiabilities": "3999212000", "otherCurrentAssets": "26243000", "totalCurrentAssets": "1521879000", "currentLongTermDebt": "48670000", "longTermInvestments": "681000", "shortTermInvestments": "None", "currentNetReceivables": "1096320000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4083202000", "currentAccountsPayable": "669401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2912098000", "totalShareholderEquity": "1599554000", "capitalLeaseObligations": "299892000", "otherCurrentLiabilities": "313314000", "totalCurrentLiabilities": "1145036000", "otherNonCurrentLiabilities": "7693000", "totalNonCurrentLiabilities": "2854176000", "cashAndShortTermInvestments": "25027000", "commonStockSharesOutstanding": "208987000", "intangibleAssetsExcludingGoodwill": "851297000", "cashAndCashEquivalentsAtCarryingValue": "25027000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19441000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-765000", "operatingCashflow": "-15225000", "capitalExpenditures": "23743000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39907000", "cashflowFromInvestment": "-57692000", "stockBasedCompensation": "15136000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-325000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50071000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2438254000, "cost_of_revenue": 2126078000, "gross_profit": 312176000, "research_and_development": null, "selling_general_admin": 326619000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38653000, "depreciation_amortisation": 50071000, "ebitda": 88724000, "interest_expense": 43282000, "interest_income": null, "other_non_operating": null, "pretax_income": -4629000, "tax_provision": -13115000, "effective_tax_rate": null, "net_income": 19919000, "net_income_continuing_ops": 19441000, "net_income_to_common": 19919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25027000, "short_term_investments": null, "net_receivables": 1096320000, "inventory": 374289000, "other_current_assets": null, "total_current_assets": 1521879000, "net_ppe": null, "goodwill": 2626353000, "intangible_assets": 851297000, "goodwill_and_intangibles": 3477650000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4083202000, "total_assets": 5605081000, "short_term_debt": 128895000, "accounts_payable": 669401000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1145036000, "long_term_debt": 2563536000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2854176000, "total_liabilities": 3999212000, "total_debt": 2692431000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -226150000, "total_equity": 1599554000, "shares_outstanding": 208987000, "operating_cash_flow": -15225000, "stock_based_compensation": 15136000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23743000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57692000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39907000, "free_cash_flow": 8518000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38653000", "ebitda": "88724000", "netIncome": "19919000", "grossProfit": "312176000", "depreciation": "None", "totalRevenue": "2438254000", "costOfRevenue": "2126078000", "interestIncome": "None", "incomeBeforeTax": "-4629000", "interestExpense": "43282000", "operatingIncome": "38653000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-13115000", "reportedCurrency": "USD", "netInterestIncome": "-52439000", "nonInterestIncome": "None", "operatingExpenses": "273523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2126078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50071000", "sellingGeneralAndAdministrative": "326619000", "netIncomeFromContinuingOperations": "19441000" }, "balance": { "goodwill": "2626353000", "inventory": "374289000", "commonStock": "1714000", "currentDebt": "None", "investments": "None", "totalAssets": "5605081000", "longTermDebt": "2563536000", "shortTermDebt": "128895000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "851297000", "reportedCurrency": "USD", "retainedEarnings": "-226150000", "totalLiabilities": "3999212000", "otherCurrentAssets": "26243000", "totalCurrentAssets": "1521879000", "currentLongTermDebt": "48670000", "longTermInvestments": "681000", "shortTermInvestments": "None", "currentNetReceivables": "1096320000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4083202000", "currentAccountsPayable": "669401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2912098000", "totalShareholderEquity": "1599554000", "capitalLeaseObligations": "299892000", "otherCurrentLiabilities": "313314000", "totalCurrentLiabilities": "1145036000", "otherNonCurrentLiabilities": "7693000", "totalNonCurrentLiabilities": "2854176000", "cashAndShortTermInvestments": "25027000", "commonStockSharesOutstanding": "208987000", "intangibleAssetsExcludingGoodwill": "851297000", "cashAndCashEquivalentsAtCarryingValue": "25027000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19441000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-765000", "operatingCashflow": "-15225000", "capitalExpenditures": "23743000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39907000", "cashflowFromInvestment": "-57692000", "stockBasedCompensation": "15136000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-325000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50071000", "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": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "income_statement": { "revenue": 2285766000, "cost_of_revenue": 1993275000, "gross_profit": 292491000, "ebit": -28061000, "ebitda": 20861000, "pretax_income": -82531000, "tax_provision": -26504000, "net_income": -45750000, "net_income_to_common": -45750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58037000, "total_current_assets": 1572809000, "total_assets": 5655555000, "short_term_debt": 137438000, "long_term_debt": 2515139000, "total_debt": 2652577000, "total_liabilities": 4081276000, "total_equity": 1567486000, "shares_outstanding": 175531000, "goodwill_and_intangibles": 3465244000 }, "cash_flow": { "operating_cash_flow": -78859000, "capital_expenditure": 21816000, "free_cash_flow": -57043000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33960, "ticker_id": 5173, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28061000", "ebitda": "20861000", "netIncome": "-45750000", "grossProfit": "292491000", "depreciation": "None", "totalRevenue": "2285766000", "costOfRevenue": "1993275000", "interestIncome": "None", "incomeBeforeTax": "-82531000", "interestExpense": "54470000", "operatingIncome": "-15335000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-26504000", "reportedCurrency": "USD", "netInterestIncome": "-65020000", "nonInterestIncome": "None", "operatingExpenses": "307826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1993275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48922000", "sellingGeneralAndAdministrative": "361324000", "netIncomeFromContinuingOperations": "-46385000" }, "balance": { "goodwill": "2609228000", "inventory": "373740000", "commonStock": "1712000", "currentDebt": "None", "investments": "None", "totalAssets": "5655555000", "longTermDebt": "2515139000", "shortTermDebt": "137438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "856016000", "reportedCurrency": "USD", "retainedEarnings": "-246069000", "totalLiabilities": "4081276000", "otherCurrentAssets": "30914000", "totalCurrentAssets": "1572809000", "currentLongTermDebt": "48670000", "longTermInvestments": "689000", "shortTermInvestments": "None", "currentNetReceivables": "1110118000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4082746000", "currentAccountsPayable": "655776000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2885234000", "totalShareholderEquity": "1567486000", "capitalLeaseObligations": "321425000", "otherCurrentLiabilities": "418093000", "totalCurrentLiabilities": "1244999000", "otherNonCurrentLiabilities": "17734000", "totalNonCurrentLiabilities": "2836277000", "cashAndShortTermInvestments": "58037000", "commonStockSharesOutstanding": "175531000", "intangibleAssetsExcludingGoodwill": "856016000", "cashAndCashEquivalentsAtCarryingValue": "58037000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46385000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "30485000", "operatingCashflow": "-78859000", "capitalExpenditures": "21816000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "154763000", "cashflowFromInvestment": "-30938000", "stockBasedCompensation": "24848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-325000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48922000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2285766000, "cost_of_revenue": 1993275000, "gross_profit": 292491000, "research_and_development": null, "selling_general_admin": 361324000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28061000, "depreciation_amortisation": 48922000, "ebitda": 20861000, "interest_expense": 54470000, "interest_income": null, "other_non_operating": null, "pretax_income": -82531000, "tax_provision": -26504000, "effective_tax_rate": null, "net_income": -45750000, "net_income_continuing_ops": -46385000, "net_income_to_common": -45750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58037000, "short_term_investments": null, "net_receivables": 1110118000, "inventory": 373740000, "other_current_assets": null, "total_current_assets": 1572809000, "net_ppe": null, "goodwill": 2609228000, "intangible_assets": 856016000, "goodwill_and_intangibles": 3465244000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4082746000, "total_assets": 5655555000, "short_term_debt": 137438000, "accounts_payable": 655776000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1244999000, "long_term_debt": 2515139000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2836277000, "total_liabilities": 4081276000, "total_debt": 2652577000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -246069000, "total_equity": 1567486000, "shares_outstanding": 175531000, "operating_cash_flow": -78859000, "stock_based_compensation": 24848000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21816000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30938000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 154763000, "free_cash_flow": -57043000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28061000", "ebitda": "20861000", "netIncome": "-45750000", "grossProfit": "292491000", "depreciation": "None", "totalRevenue": "2285766000", "costOfRevenue": "1993275000", "interestIncome": "None", "incomeBeforeTax": "-82531000", "interestExpense": "54470000", "operatingIncome": "-15335000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-26504000", "reportedCurrency": "USD", "netInterestIncome": "-65020000", "nonInterestIncome": "None", "operatingExpenses": "307826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1993275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48922000", "sellingGeneralAndAdministrative": "361324000", "netIncomeFromContinuingOperations": "-46385000" }, "balance": { "goodwill": "2609228000", "inventory": "373740000", "commonStock": "1712000", "currentDebt": "None", "investments": "None", "totalAssets": "5655555000", "longTermDebt": "2515139000", "shortTermDebt": "137438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "856016000", "reportedCurrency": "USD", "retainedEarnings": "-246069000", "totalLiabilities": "4081276000", "otherCurrentAssets": "30914000", "totalCurrentAssets": "1572809000", "currentLongTermDebt": "48670000", "longTermInvestments": "689000", "shortTermInvestments": "None", "currentNetReceivables": "1110118000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4082746000", "currentAccountsPayable": "655776000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2885234000", "totalShareholderEquity": "1567486000", "capitalLeaseObligations": "321425000", "otherCurrentLiabilities": "418093000", "totalCurrentLiabilities": "1244999000", "otherNonCurrentLiabilities": "17734000", "totalNonCurrentLiabilities": "2836277000", "cashAndShortTermInvestments": "58037000", "commonStockSharesOutstanding": "175531000", "intangibleAssetsExcludingGoodwill": "856016000", "cashAndCashEquivalentsAtCarryingValue": "58037000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46385000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "30485000", "operatingCashflow": "-78859000", "capitalExpenditures": "21816000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "154763000", "cashflowFromInvestment": "-30938000", "stockBasedCompensation": "24848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-325000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48922000", "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": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "income_statement": { "revenue": 2374544000, "cost_of_revenue": 2005829000, "gross_profit": 368715000, "ebit": 68262000, "ebitda": 119274000, "pretax_income": -14792000, "tax_provision": -7591000, "net_income": -6537000, "net_income_to_common": -6537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13071000, "total_current_assets": 1456641000, "total_assets": 5532721000, "short_term_debt": 114467000, "long_term_debt": 3331941000, "total_debt": 3446408000, "total_liabilities": 4920172000, "total_equity": 584740000, "shares_outstanding": 171190389, "goodwill_and_intangibles": 3489888000 }, "cash_flow": { "operating_cash_flow": 162400000, "capital_expenditure": 16834000, "free_cash_flow": 179234000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33961, "ticker_id": 5173, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68262000", "ebitda": "119274000", "netIncome": "-6537000", "grossProfit": "368715000", "depreciation": "None", "totalRevenue": "2374544000", "costOfRevenue": "2005829000", "interestIncome": "None", "incomeBeforeTax": "-14792000", "interestExpense": "83054000", "operatingIncome": "68262000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-7591000", "reportedCurrency": "USD", "netInterestIncome": "-83054000", "nonInterestIncome": "None", "operatingExpenses": "300453000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2005829000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51012000", "sellingGeneralAndAdministrative": "300453000", "netIncomeFromContinuingOperations": "-7201000" }, "balance": { "goodwill": "2608412000", "inventory": "402776000", "commonStock": "1179000", "currentDebt": "None", "investments": "None", "totalAssets": "5532721000", "longTermDebt": "3331941000", "shortTermDebt": "114467000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "881476000", "reportedCurrency": "USD", "retainedEarnings": "-200319000", "totalLiabilities": "4920172000", "otherCurrentAssets": "30015000", "totalCurrentAssets": "1456641000", "currentLongTermDebt": "32273000", "longTermInvestments": "720000", "shortTermInvestments": "None", "currentNetReceivables": "1010779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4076080000", "currentAccountsPayable": "641607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3670591000", "totalShareholderEquity": "584740000", "capitalLeaseObligations": "306377000", "otherCurrentLiabilities": "452210000", "totalCurrentLiabilities": "1248437000", "otherNonCurrentLiabilities": "18018000", "totalNonCurrentLiabilities": "3671735000", "cashAndShortTermInvestments": "13071000", "commonStockSharesOutstanding": "171190389", "intangibleAssetsExcludingGoodwill": "881476000", "cashAndCashEquivalentsAtCarryingValue": "13071000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7201000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-24584000", "operatingCashflow": "162400000", "capitalExpenditures": "16834000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143948000", "cashflowFromInvestment": "-17022000", "stockBasedCompensation": "1817000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-325000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51012000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2374544000, "cost_of_revenue": 2005829000, "gross_profit": 368715000, "research_and_development": null, "selling_general_admin": 300453000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68262000, "depreciation_amortisation": 51012000, "ebitda": 119274000, "interest_expense": 83054000, "interest_income": null, "other_non_operating": null, "pretax_income": -14792000, "tax_provision": -7591000, "effective_tax_rate": null, "net_income": -6537000, "net_income_continuing_ops": -7201000, "net_income_to_common": -6537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13071000, "short_term_investments": null, "net_receivables": 1010779000, "inventory": 402776000, "other_current_assets": null, "total_current_assets": 1456641000, "net_ppe": null, "goodwill": 2608412000, "intangible_assets": 881476000, "goodwill_and_intangibles": 3489888000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4076080000, "total_assets": 5532721000, "short_term_debt": 114467000, "accounts_payable": 641607000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1248437000, "long_term_debt": 3331941000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3671735000, "total_liabilities": 4920172000, "total_debt": 3446408000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -200319000, "total_equity": 584740000, "shares_outstanding": 171190389, "operating_cash_flow": 162400000, "stock_based_compensation": 1817000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16834000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17022000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -143948000, "free_cash_flow": 179234000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "68262000", "ebitda": "119274000", "netIncome": "-6537000", "grossProfit": "368715000", "depreciation": "None", "totalRevenue": "2374544000", "costOfRevenue": "2005829000", "interestIncome": "None", "incomeBeforeTax": "-14792000", "interestExpense": "83054000", "operatingIncome": "68262000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-7591000", "reportedCurrency": "USD", "netInterestIncome": "-83054000", "nonInterestIncome": "None", "operatingExpenses": "300453000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2005829000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51012000", "sellingGeneralAndAdministrative": "300453000", "netIncomeFromContinuingOperations": "-7201000" }, "balance": { "goodwill": "2608412000", "inventory": "402776000", "commonStock": "1179000", "currentDebt": "None", "investments": "None", "totalAssets": "5532721000", "longTermDebt": "3331941000", "shortTermDebt": "114467000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "881476000", "reportedCurrency": "USD", "retainedEarnings": "-200319000", "totalLiabilities": "4920172000", "otherCurrentAssets": "30015000", "totalCurrentAssets": "1456641000", "currentLongTermDebt": "32273000", "longTermInvestments": "720000", "shortTermInvestments": "None", "currentNetReceivables": "1010779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4076080000", "currentAccountsPayable": "641607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3670591000", "totalShareholderEquity": "584740000", "capitalLeaseObligations": "306377000", "otherCurrentLiabilities": "452210000", "totalCurrentLiabilities": "1248437000", "otherNonCurrentLiabilities": "18018000", "totalNonCurrentLiabilities": "3671735000", "cashAndShortTermInvestments": "13071000", "commonStockSharesOutstanding": "171190389", "intangibleAssetsExcludingGoodwill": "881476000", "cashAndCashEquivalentsAtCarryingValue": "13071000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7201000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-24584000", "operatingCashflow": "162400000", "capitalExpenditures": "16834000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143948000", "cashflowFromInvestment": "-17022000", "stockBasedCompensation": "1817000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-325000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51012000", "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": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "income_statement": { "revenue": 2256529000, "cost_of_revenue": 1898233000, "gross_profit": 358296000, "ebit": -52253000, "ebitda": -1479000, "pretax_income": -135931000, "tax_provision": -5807000, "net_income": -130672000, "net_income_to_common": -130672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11641000, "total_current_assets": 1390247000, "total_assets": 5489571000, "short_term_debt": 110993000, "long_term_debt": 3456738000, "total_debt": 3567731000, "total_liabilities": 4830322000, "total_equity": 631511000, "shares_outstanding": 171190389, "goodwill_and_intangibles": 3518682000 }, "cash_flow": { "operating_cash_flow": 33691000, "capital_expenditure": 17899000, "free_cash_flow": 51590000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33963, "ticker_id": 5173, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-52253000", "ebitda": "-1479000", "netIncome": "-130672000", "grossProfit": "358296000", "depreciation": "None", "totalRevenue": "2256529000", "costOfRevenue": "1898233000", "interestIncome": "None", "incomeBeforeTax": "-135931000", "interestExpense": "83678000", "operatingIncome": "-52253000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-5807000", "reportedCurrency": "USD", "netInterestIncome": "-83678000", "nonInterestIncome": "None", "operatingExpenses": "410549000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1898233000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50774000", "sellingGeneralAndAdministrative": "410549000", "netIncomeFromContinuingOperations": "-130124000" }, "balance": { "goodwill": "2607259000", "inventory": "378364000", "commonStock": "1179000", "currentDebt": "None", "investments": "None", "totalAssets": "5489571000", "longTermDebt": "3456738000", "shortTermDebt": "110993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "911423000", "reportedCurrency": "USD", "retainedEarnings": "-193782000", "totalLiabilities": "4830322000", "otherCurrentAssets": "36959000", "totalCurrentAssets": "1390247000", "currentLongTermDebt": "32310000", "longTermInvestments": "730000", "shortTermInvestments": "None", "currentNetReceivables": "963283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4099324000", "currentAccountsPayable": "474861000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3774453000", "totalShareholderEquity": "631511000", "capitalLeaseObligations": "285405000", "otherCurrentLiabilities": "412053000", "totalCurrentLiabilities": "1043140000", "otherNonCurrentLiabilities": "17712000", "totalNonCurrentLiabilities": "3787182000", "cashAndShortTermInvestments": "11641000", "commonStockSharesOutstanding": "171190389", "intangibleAssetsExcludingGoodwill": "911423000", "cashAndCashEquivalentsAtCarryingValue": "11641000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-130124000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "16536000", "operatingCashflow": "33691000", "capitalExpenditures": "17899000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21341000", "cashflowFromInvestment": "-54647000", "stockBasedCompensation": "825000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-325000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50774000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2256529000, "cost_of_revenue": 1898233000, "gross_profit": 358296000, "research_and_development": null, "selling_general_admin": 410549000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -52253000, "depreciation_amortisation": 50774000, "ebitda": -1479000, "interest_expense": 83678000, "interest_income": null, "other_non_operating": null, "pretax_income": -135931000, "tax_provision": -5807000, "effective_tax_rate": null, "net_income": -130672000, "net_income_continuing_ops": -130124000, "net_income_to_common": -130672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11641000, "short_term_investments": null, "net_receivables": 963283000, "inventory": 378364000, "other_current_assets": null, "total_current_assets": 1390247000, "net_ppe": null, "goodwill": 2607259000, "intangible_assets": 911423000, "goodwill_and_intangibles": 3518682000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4099324000, "total_assets": 5489571000, "short_term_debt": 110993000, "accounts_payable": 474861000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1043140000, "long_term_debt": 3456738000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3787182000, "total_liabilities": 4830322000, "total_debt": 3567731000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -193782000, "total_equity": 631511000, "shares_outstanding": 171190389, "operating_cash_flow": 33691000, "stock_based_compensation": 825000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17899000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54647000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21341000, "free_cash_flow": 51590000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-52253000", "ebitda": "-1479000", "netIncome": "-130672000", "grossProfit": "358296000", "depreciation": "None", "totalRevenue": "2256529000", "costOfRevenue": "1898233000", "interestIncome": "None", "incomeBeforeTax": "-135931000", "interestExpense": "83678000", "operatingIncome": "-52253000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-5807000", "reportedCurrency": "USD", "netInterestIncome": "-83678000", "nonInterestIncome": "None", "operatingExpenses": "410549000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1898233000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50774000", "sellingGeneralAndAdministrative": "410549000", "netIncomeFromContinuingOperations": "-130124000" }, "balance": { "goodwill": "2607259000", "inventory": "378364000", "commonStock": "1179000", "currentDebt": "None", "investments": "None", "totalAssets": "5489571000", "longTermDebt": "3456738000", "shortTermDebt": "110993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "911423000", "reportedCurrency": "USD", "retainedEarnings": "-193782000", "totalLiabilities": "4830322000", "otherCurrentAssets": "36959000", "totalCurrentAssets": "1390247000", "currentLongTermDebt": "32310000", "longTermInvestments": "730000", "shortTermInvestments": "None", "currentNetReceivables": "963283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4099324000", "currentAccountsPayable": "474861000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3774453000", "totalShareholderEquity": "631511000", "capitalLeaseObligations": "285405000", "otherCurrentLiabilities": "412053000", "totalCurrentLiabilities": "1043140000", "otherNonCurrentLiabilities": "17712000", "totalNonCurrentLiabilities": "3787182000", "cashAndShortTermInvestments": "11641000", "commonStockSharesOutstanding": "171190389", "intangibleAssetsExcludingGoodwill": "911423000", "cashAndCashEquivalentsAtCarryingValue": "11641000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-130124000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "16536000", "operatingCashflow": "33691000", "capitalExpenditures": "17899000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21341000", "cashflowFromInvestment": "-54647000", "stockBasedCompensation": "825000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-325000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50774000", "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": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "income_statement": { "revenue": 2166724000, "cost_of_revenue": 1794654000, "gross_profit": 372070000, "ebit": 79616000, "ebitda": 129821000, "pretax_income": -68000, "tax_provision": -2834000, "net_income": 3988000, "net_income_to_common": 3988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11256000, "total_current_assets": 1374726000, "total_assets": 5464044000, "short_term_debt": 108251000, "long_term_debt": 3425491000, "total_debt": 3533742000, "total_liabilities": 4687695000, "total_equity": 749159000, "shares_outstanding": 171190389, "goodwill_and_intangibles": 3514310000 }, "cash_flow": { "operating_cash_flow": -25204000, "capital_expenditure": 20948000, "free_cash_flow": -4256000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33964, "ticker_id": 5173, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:08.624252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79616000", "ebitda": "129821000", "netIncome": "3988000", "grossProfit": "372070000", "depreciation": "None", "totalRevenue": "2166724000", "costOfRevenue": "1794654000", "interestIncome": "None", "incomeBeforeTax": "-68000", "interestExpense": "79684000", "operatingIncome": "79616000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2834000", "reportedCurrency": "USD", "netInterestIncome": "-79684000", "nonInterestIncome": "None", "operatingExpenses": "292454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1794654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50205000", "sellingGeneralAndAdministrative": "292454000", "netIncomeFromContinuingOperations": "2766000" }, "balance": { "goodwill": "2595633000", "inventory": "392766000", "commonStock": "750720000", "currentDebt": "None", "investments": "None", "totalAssets": "5464044000", "longTermDebt": "3425491000", "shortTermDebt": "108251000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "918677000", "reportedCurrency": "USD", "retainedEarnings": "-63110000", "totalLiabilities": "4687695000", "otherCurrentAssets": "25397000", "totalCurrentAssets": "1374726000", "currentLongTermDebt": "30210000", "longTermInvestments": "735000", "shortTermInvestments": "None", "currentNetReceivables": "945307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4089317000", "currentAccountsPayable": "442369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3743669000", "totalShareholderEquity": "749159000", "capitalLeaseObligations": "287968000", "otherCurrentLiabilities": "314778000", "totalCurrentLiabilities": "918033000", "otherNonCurrentLiabilities": "8503000", "totalNonCurrentLiabilities": "3769662000", "cashAndShortTermInvestments": "11256000", "commonStockSharesOutstanding": "171190389", "intangibleAssetsExcludingGoodwill": "918677000", "cashAndCashEquivalentsAtCarryingValue": "11256000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2766000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-32505000", "operatingCashflow": "-25204000", "capitalExpenditures": "20948000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70581000", "cashflowFromInvestment": "-45301000", "stockBasedCompensation": "825000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2166724000, "cost_of_revenue": 1794654000, "gross_profit": 372070000, "research_and_development": null, "selling_general_admin": 292454000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79616000, "depreciation_amortisation": 50205000, "ebitda": 129821000, "interest_expense": 79684000, "interest_income": null, "other_non_operating": null, "pretax_income": -68000, "tax_provision": -2834000, "effective_tax_rate": null, "net_income": 3988000, "net_income_continuing_ops": 2766000, "net_income_to_common": 3988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11256000, "short_term_investments": null, "net_receivables": 945307000, "inventory": 392766000, "other_current_assets": null, "total_current_assets": 1374726000, "net_ppe": null, "goodwill": 2595633000, "intangible_assets": 918677000, "goodwill_and_intangibles": 3514310000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4089317000, "total_assets": 5464044000, "short_term_debt": 108251000, "accounts_payable": 442369000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 918033000, "long_term_debt": 3425491000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3769662000, "total_liabilities": 4687695000, "total_debt": 3533742000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -63110000, "total_equity": 749159000, "shares_outstanding": 171190389, "operating_cash_flow": -25204000, "stock_based_compensation": 825000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20948000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45301000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 70581000, "free_cash_flow": -4256000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79616000", "ebitda": "129821000", "netIncome": "3988000", "grossProfit": "372070000", "depreciation": "None", "totalRevenue": "2166724000", "costOfRevenue": "1794654000", "interestIncome": "None", "incomeBeforeTax": "-68000", "interestExpense": "79684000", "operatingIncome": "79616000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2834000", "reportedCurrency": "USD", "netInterestIncome": "-79684000", "nonInterestIncome": "None", "operatingExpenses": "292454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1794654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50205000", "sellingGeneralAndAdministrative": "292454000", "netIncomeFromContinuingOperations": "2766000" }, "balance": { "goodwill": "2595633000", "inventory": "392766000", "commonStock": "750720000", "currentDebt": "None", "investments": "None", "totalAssets": "5464044000", "longTermDebt": "3425491000", "shortTermDebt": "108251000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "918677000", "reportedCurrency": "USD", "retainedEarnings": "-63110000", "totalLiabilities": "4687695000", "otherCurrentAssets": "25397000", "totalCurrentAssets": "1374726000", "currentLongTermDebt": "30210000", "longTermInvestments": "735000", "shortTermInvestments": "None", "currentNetReceivables": "945307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4089317000", "currentAccountsPayable": "442369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3743669000", "totalShareholderEquity": "749159000", "capitalLeaseObligations": "287968000", "otherCurrentLiabilities": "314778000", "totalCurrentLiabilities": "918033000", "otherNonCurrentLiabilities": "8503000", "totalNonCurrentLiabilities": "3769662000", "cashAndShortTermInvestments": "11256000", "commonStockSharesOutstanding": "171190389", "intangibleAssetsExcludingGoodwill": "918677000", "cashAndCashEquivalentsAtCarryingValue": "11256000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2766000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-32505000", "operatingCashflow": "-25204000", "capitalExpenditures": "20948000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70581000", "cashflowFromInvestment": "-45301000", "stockBasedCompensation": "825000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }