{ "ticker": { "uuid": "d879e138-5246-4be4-8877-a504052f51d4", "symbol": "KEX", "name": "Kirby Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/d879e138-5246-4be4-8877-a504052f51d4/", "api_url": "https://sharemaestro.com/factors/api/tickers/d879e138-5246-4be4-8877-a504052f51d4/" }, "ticker_metadata": { "id": 2370, "uuid": "d879e138-5246-4be4-8877-a504052f51d4", "symbol": "KEX", "name": "Kirby Corporation", "asset_type": "equity", "market_cap": 7517628000, "stock_exchange_id": 3, "industry": "Marine Shipping", "sector": "Industrials", "description": "Kirby Corporation operates domestic tank barges in the United States. The company is headquartered in Houston, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "d879e138-5246-4be4-8877-a504052f51d4", "symbol": "KEX", "name": "Kirby Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/d879e138-5246-4be4-8877-a504052f51d4/", "api_url": "https://sharemaestro.com/factors/api/tickers/d879e138-5246-4be4-8877-a504052f51d4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.65, "value": 0.32, "quality": 0.87, "momentum": 0.74, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 141.05, "market_cap": 7618533650, "pe_ratio": 21.8192, "earnings_yield": 0.0458, "ebitda_to_ev": 0.0882, "shareholder_yield": 0, "roe": 0.1022, "piotroski_f_score": 7, "momentum_12_1": 0.268, "volatility_252d": 0.3798 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "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": "2026-06-07T06:53:35.253494+00:00", "batch_id": "" }, "size": { "price_close": 141.05, "market_cap": 7618533650, "market_cap_usd": 7618533650, "enterprise_value": 8537811650, "shares_outstanding": 54013000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 21.8192, "pb_ratio": 2.2298, "ptbv_ratio": 2.5826, "ps_ratio": 2.231, "pcf_ratio": 10.4195, "pfcf_ratio": 7.893, "ev_ebitda": 11.34, "ev_ebit": 17.6447, "ev_sales": 2.5002, "ev_fcf": 8.8454, "earnings_yield": 0.0458, "fcf_yield": 0.1131, "price_to_sales": 2.231, "price_to_book": 2.2298, "price_to_cashflow": 10.4195, "ebitda_to_ev": 0.0882, "sales_yield": 0.4 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2592, "operating_margin": 0.1417, "net_margin": 0.1023, "ebitda_margin": 0.2205, "fcf_margin": 0.2827, "roe": 0.1022, "roa": 6.0187, "roic": 0.0855, "roc_greenblatt": null, "asset_turnover": 58.8619, "cash_conversion": 2.7644, "accruals_ratio": -6.5849, "sbc_to_revenue": 0.0058, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.204, "revenue_stability_5y": 0.1661, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 15.2551, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -0.983, "net_debt_to_ebitda": 1.221, "debt_to_assets": 16.8458, "interest_coverage": 10.7365, "current_ratio": 0.0809, "quick_ratio": -0.5019, "net_debt": 919278000, "local_beta": 0.002, "volatility_252d": 0.3798, "volatility_60d": 0.7384, "max_drawdown_12m": -0.3252, "risk_adjusted_momentum": 0.7056 }, "growth": { "revenue_growth_1y": 0.0528, "revenue_growth_3y_cagr": 0.065, "revenue_growth_5y_cagr": 0.0915, "eps_growth_1y": 0.1932, "eps_growth_3y_cagr": 0.4259, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0444, "book_value_growth_1y": 0.0501, "revenue_growth": 0.0528, "earnings_growth": 0.1932 }, "momentum": { "price_return_1m": -0.0084, "price_return_3m": 0.1054, "price_return_6m": 0.2491, "price_return_9m": 0.5834, "price_return_12m": 0.2574, "price_return_12m_ex1m": 0.268, "momentum_6m": 0.2491, "momentum_12m": 0.2574, "momentum_12_1": 0.268, "distance_from_52w_high": -0.0634, "distance_from_52w_low": 0.7642, "relative_strength": 0.1574 }, "raw_ttm": { "revenue_ttm": 3414814000, "gross_profit_ttm": 885008000, "ebit_ttm": 483874000, "ebitda_ttm": 752893000, "net_income_ttm": 349167000, "eps_diluted_ttm": 6.4645, "operating_cash_flow_ttm": 731181000, "capital_expenditure_ttm": 234042000, "fcf_ttm": 965223000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 45068000, "cash_and_equivalents": 58014000, "total_current_assets": 58014000, "total_current_liabilities": 717464000, "net_ppe": null, "total_assets": 58014000, "total_debt": 977292000, "total_equity": 3416675000, "net_working_capital": -669151000, "book_value_per_share": 63.2565, "retained_earnings": 3414138000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2949951000, "tangible_book_per_share": 54.6156 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 57, "rank_pb": 53, "rank_ptbv": 51, "rank_ps": 52, "rank_pcf": 45, "rank_ev_ebitda": 47, "rank_ev_ebit": 64, "rank_earnings_yield": 57, "rank_fcf_yield": 35, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 43, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 76, "rank_fcf_margin": 32, "rank_piotroski": 18, "rank_accruals": 1, "rank_sue": 50, "rank_eps_growth_1y": 43, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 39, "rank_relative_strength": 38 }, "composites": { "value_composite": 68, "quality_composite": 13, "momentum_composite": 26, "growth_composite": 33, "yield_composite": 92, "svqf_composite": 79, "vc1_composite": 67, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 35, "quality_value_composite": 0.5276, "os_score": 0.65, "value_percentile": 0.32, "quality_percentile": 0.87, "momentum_percentile": 0.74, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": 73, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4406, "ticker_id": 2370, "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": "2026-06-07T06:53:35.253494+00:00", "batch_id": "", "os_score_delta": null, "price_close": 141.05, "market_cap": 7618533650, "market_cap_usd": 7618533650, "enterprise_value": 8537811650, "shares_outstanding": 54013000, "fx_rate_to_usd": null, "pe_ratio": 21.81916862, "pb_ratio": 2.22980929, "ptbv_ratio": 2.58259668, "ps_ratio": 2.23102449, "pcf_ratio": 10.41949073, "pfcf_ratio": 7.89302954, "ev_ebitda": 11.34000668, "ev_ebit": 17.64470017, "ev_sales": 2.50022744, "ev_fcf": 8.84542914, "earnings_yield": 0.04583126, "fcf_yield": 0.11305274, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.25916726, "operating_margin": 0.14169849, "net_margin": 0.10225066, "ebitda_margin": 0.22047848, "fcf_margin": 0.28265756, "roe": 0.10219497, "roa": 6.01866791, "roic": 0.08554647, "roc_greenblatt": null, "asset_turnover": 58.8618954, "cash_conversion": 2.76435917, "accruals_ratio": -6.58485883, "sbc_to_revenue": 0.00581554, "debt_to_equity": -0.98302033, "net_debt_to_ebitda": 1.22099422, "debt_to_assets": 16.84579584, "interest_coverage": 10.73653146, "current_ratio": 0.08085981, "quick_ratio": -0.50185375, "net_debt": 919278000, "revenue_growth_1y": 0.05281342, "revenue_growth_3y_cagr": 0.06502189, "revenue_growth_5y_cagr": 0.09150116, "eps_growth_1y": 0.19322341, "eps_growth_3y_cagr": 0.42594275, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.04437813, "book_value_growth_1y": 0.05013202, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.204027, "revenue_stability_5y": 0.166102, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00836614, "price_return_3m": 0.10540752, "price_return_6m": 0.24911442, "price_return_9m": 0.58340817, "price_return_12m": 0.25735425, "price_return_12m_ex1m": 0.2679622, "distance_from_52w_high": -0.06341301, "distance_from_52w_low": 0.76422764, "relative_strength": 0.15739067, "local_beta": 0.002, "volatility_252d": 0.379773, "volatility_60d": 0.738409, "max_drawdown_12m": -0.32520257, "revenue_ttm": 3414814000, "gross_profit_ttm": 885008000, "ebit_ttm": 483874000, "ebitda_ttm": 752893000, "net_income_ttm": 349167000, "eps_diluted_ttm": 6.46449929, "operating_cash_flow_ttm": 731181000, "capital_expenditure_ttm": 234042000, "fcf_ttm": 965223000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 45068000, "cash_and_equivalents": 58014000, "total_current_assets": 58014000, "total_current_liabilities": 717464000, "net_ppe": null, "total_assets": 58014000, "total_debt": 977292000, "total_equity": 3416675000, "net_working_capital": -669151000, "book_value_per_share": 63.25653084, "retained_earnings": 3414138000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2949951000, "tangible_book_per_share": 54.61557403, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 57, "rank_pb": 53, "rank_ptbv": 51, "rank_ps": 52, "rank_pcf": 45, "rank_ev_ebitda": 47, "rank_ev_ebit": 64, "rank_earnings_yield": 57, "rank_fcf_yield": 35, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 43, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 76, "rank_fcf_margin": 32, "rank_piotroski": 18, "rank_accruals": 1, "rank_sue": 50, "rank_eps_growth_1y": 43, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 39, "rank_relative_strength": 38, "value_composite": 68, "quality_composite": 13, "momentum_composite": 26, "growth_composite": 33, "yield_composite": 92, "svqf_composite": 79, "vc1_composite": 67, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 35, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": 73, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 141.05, "os": 0.65, "value": 0.32, "quality": 0.87, "momentum": 0.74, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 21.8192, "earnings_yield": 0.0458, "shareholder_yield": 0, "roe": 0.1022, "momentum_12_1": 0.268, "complete_fields": { "id": 4406, "ticker_id": 2370, "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": "2026-06-07T06:53:35.253494+00:00", "batch_id": "", "os_score_delta": null, "price_close": 141.05, "market_cap": 7618533650, "market_cap_usd": 7618533650, "enterprise_value": 8537811650, "shares_outstanding": 54013000, "fx_rate_to_usd": null, "pe_ratio": 21.81916862, "pb_ratio": 2.22980929, "ptbv_ratio": 2.58259668, "ps_ratio": 2.23102449, "pcf_ratio": 10.41949073, "pfcf_ratio": 7.89302954, "ev_ebitda": 11.34000668, "ev_ebit": 17.64470017, "ev_sales": 2.50022744, "ev_fcf": 8.84542914, "earnings_yield": 0.04583126, "fcf_yield": 0.11305274, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.25916726, "operating_margin": 0.14169849, "net_margin": 0.10225066, "ebitda_margin": 0.22047848, "fcf_margin": 0.28265756, "roe": 0.10219497, "roa": 6.01866791, "roic": 0.08554647, "roc_greenblatt": null, "asset_turnover": 58.8618954, "cash_conversion": 2.76435917, "accruals_ratio": -6.58485883, "sbc_to_revenue": 0.00581554, "debt_to_equity": -0.98302033, "net_debt_to_ebitda": 1.22099422, "debt_to_assets": 16.84579584, "interest_coverage": 10.73653146, "current_ratio": 0.08085981, "quick_ratio": -0.50185375, "net_debt": 919278000, "revenue_growth_1y": 0.05281342, "revenue_growth_3y_cagr": 0.06502189, "revenue_growth_5y_cagr": 0.09150116, "eps_growth_1y": 0.19322341, "eps_growth_3y_cagr": 0.42594275, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.04437813, "book_value_growth_1y": 0.05013202, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.204027, "revenue_stability_5y": 0.166102, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00836614, "price_return_3m": 0.10540752, "price_return_6m": 0.24911442, "price_return_9m": 0.58340817, "price_return_12m": 0.25735425, "price_return_12m_ex1m": 0.2679622, "distance_from_52w_high": -0.06341301, "distance_from_52w_low": 0.76422764, "relative_strength": 0.15739067, "local_beta": 0.002, "volatility_252d": 0.379773, "volatility_60d": 0.738409, "max_drawdown_12m": -0.32520257, "revenue_ttm": 3414814000, "gross_profit_ttm": 885008000, "ebit_ttm": 483874000, "ebitda_ttm": 752893000, "net_income_ttm": 349167000, "eps_diluted_ttm": 6.46449929, "operating_cash_flow_ttm": 731181000, "capital_expenditure_ttm": 234042000, "fcf_ttm": 965223000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 45068000, "cash_and_equivalents": 58014000, "total_current_assets": 58014000, "total_current_liabilities": 717464000, "net_ppe": null, "total_assets": 58014000, "total_debt": 977292000, "total_equity": 3416675000, "net_working_capital": -669151000, "book_value_per_share": 63.25653084, "retained_earnings": 3414138000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2949951000, "tangible_book_per_share": 54.61557403, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 57, "rank_pb": 53, "rank_ptbv": 51, "rank_ps": 52, "rank_pcf": 45, "rank_ev_ebitda": 47, "rank_ev_ebit": 64, "rank_earnings_yield": 57, "rank_fcf_yield": 35, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 43, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 76, "rank_fcf_margin": 32, "rank_piotroski": 18, "rank_accruals": 1, "rank_sue": 50, "rank_eps_growth_1y": 43, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 39, "rank_relative_strength": 38, "value_composite": 68, "quality_composite": 13, "momentum_composite": 26, "growth_composite": 33, "yield_composite": 92, "svqf_composite": 79, "vc1_composite": 67, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 35, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": 73, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "income_statement": { "revenue": 3364050000, "cost_of_revenue": 2480627000, "gross_profit": 883423000, "ebit": 517739000, "ebitda": 781864999, "pretax_income": 471412000, "tax_provision": 115997000, "net_income": 354569000, "net_income_to_common": 354569000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78775000, "total_current_assets": 1077855000, "total_assets": 6036081000, "short_term_debt": 53123000, "long_term_debt": 911924000, "total_debt": 965047000, "total_liabilities": 2653288000, "total_equity": 3380512000, "shares_outstanding": 56045000, "goodwill_and_intangibles": 468913000 }, "cash_flow": { "operating_cash_flow": 670204000, "capital_expenditure": 264473000, "free_cash_flow": 934677000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284512, "ticker_id": 2370, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "517739000", "ebitda": "781864999", "netIncome": "354569000", "grossProfit": "883423000", "depreciation": "None", "totalRevenue": "3364050000", "costOfRevenue": "2480627000", "interestIncome": "46327000", "incomeBeforeTax": "471412000", "interestExpense": "46327000", "operatingIncome": "491496000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "115997000", "reportedCurrency": "USD", "netInterestIncome": "-46327000", "nonInterestIncome": "None", "operatingExpenses": "391927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2480627000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "264125999", "sellingGeneralAndAdministrative": "391927000", "netIncomeFromContinuingOperations": "355415000" }, "balance": { "goodwill": "438748000", "inventory": "398026000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "6036081000", "longTermDebt": "911924000", "shortTermDebt": "53123000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "30165000", "reportedCurrency": "USD", "retainedEarnings": "3332941000", "totalLiabilities": "2653288000", "otherCurrentAssets": "57935000", "totalCurrentAssets": "1077855000", "currentLongTermDebt": "7357000", "longTermInvestments": "3188000", "shortTermInvestments": "None", "currentNetReceivables": "543119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4958226000", "currentAccountsPayable": "218614000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4291334000", "shortLongTermDebtTotal": "1304755000", "totalShareholderEquity": "3380512000", "capitalLeaseObligations": "215620000", "otherCurrentLiabilities": "232622999", "totalCurrentLiabilities": "706524000", "otherNonCurrentLiabilities": "10577000", "totalNonCurrentLiabilities": "1946764000", "cashAndShortTermInvestments": "78775000", "commonStockSharesOutstanding": "56045000", "intangibleAssetsExcludingGoodwill": "30165000", "cashAndCashEquivalentsAtCarryingValue": "78775000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "355415000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3886000", "operatingCashflow": "670204000", "capitalExpenditures": "264473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-313693000", "cashflowFromInvestment": "-352180000", "stockBasedCompensation": "17563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-354199000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264126000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3364050000, "cost_of_revenue": 2480627000, "gross_profit": 883423000, "research_and_development": null, "selling_general_admin": 391927000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 517739000, "depreciation_amortisation": 264125999, "ebitda": 781864999, "interest_expense": 46327000, "interest_income": null, "other_non_operating": null, "pretax_income": 471412000, "tax_provision": 115997000, "effective_tax_rate": null, "net_income": 354569000, "net_income_continuing_ops": 355415000, "net_income_to_common": 354569000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78775000, "short_term_investments": null, "net_receivables": 543119000, "inventory": 398026000, "other_current_assets": null, "total_current_assets": 1077855000, "net_ppe": null, "goodwill": 438748000, "intangible_assets": 30165000, "goodwill_and_intangibles": 468913000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4958226000, "total_assets": 6036081000, "short_term_debt": 53123000, "accounts_payable": 218614000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 706524000, "long_term_debt": 911924000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1946764000, "total_liabilities": 2653288000, "total_debt": 965047000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3332941000, "total_equity": 3380512000, "shares_outstanding": 56045000, "operating_cash_flow": 670204000, "stock_based_compensation": 17563000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 264473000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -352180000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -313693000, "free_cash_flow": 934677000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "517739000", "ebitda": "781864999", "netIncome": "354569000", "grossProfit": "883423000", "depreciation": "None", "totalRevenue": "3364050000", "costOfRevenue": "2480627000", "interestIncome": "46327000", "incomeBeforeTax": "471412000", "interestExpense": "46327000", "operatingIncome": "491496000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "115997000", "reportedCurrency": "USD", "netInterestIncome": "-46327000", "nonInterestIncome": "None", "operatingExpenses": "391927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2480627000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "264125999", "sellingGeneralAndAdministrative": "391927000", "netIncomeFromContinuingOperations": "355415000" }, "balance": { "goodwill": "438748000", "inventory": "398026000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "6036081000", "longTermDebt": "911924000", "shortTermDebt": "53123000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "30165000", "reportedCurrency": "USD", "retainedEarnings": "3332941000", "totalLiabilities": "2653288000", "otherCurrentAssets": "57935000", "totalCurrentAssets": "1077855000", "currentLongTermDebt": "7357000", "longTermInvestments": "3188000", "shortTermInvestments": "None", "currentNetReceivables": "543119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4958226000", "currentAccountsPayable": "218614000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4291334000", "shortLongTermDebtTotal": "1304755000", "totalShareholderEquity": "3380512000", "capitalLeaseObligations": "215620000", "otherCurrentLiabilities": "232622999", "totalCurrentLiabilities": "706524000", "otherNonCurrentLiabilities": "10577000", "totalNonCurrentLiabilities": "1946764000", "cashAndShortTermInvestments": "78775000", "commonStockSharesOutstanding": "56045000", "intangibleAssetsExcludingGoodwill": "30165000", "cashAndCashEquivalentsAtCarryingValue": "78775000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "355415000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3886000", "operatingCashflow": "670204000", "capitalExpenditures": "264473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-313693000", "cashflowFromInvestment": "-352180000", "stockBasedCompensation": "17563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-354199000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264126000", "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": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "income_statement": { "revenue": 3265876000, "cost_of_revenue": 2440676000, "gross_profit": 825200000, "ebit": 411892000, "ebitda": 652214000, "pretax_income": 362763000, "tax_provision": 75867000, "net_income": 286707000, "net_income_to_common": 286707000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74444000, "total_current_assets": 1068559000, "total_assets": 5851952000, "short_term_debt": 43953000, "long_term_debt": 866722000, "total_debt": 910675000, "total_liabilities": 2498704000, "total_equity": 3351813000, "shares_outstanding": 58355000, "goodwill_and_intangibles": 473154000 }, "cash_flow": { "operating_cash_flow": 756494000, "capital_expenditure": 342660000, "free_cash_flow": 1099154000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284517, "ticker_id": 2370, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "411892000", "ebitda": "652214000", "netIncome": "286707000", "grossProfit": "825200000", "depreciation": "None", "totalRevenue": "3265876000", "costOfRevenue": "2440676000", "interestIncome": "49129000", "incomeBeforeTax": "362763000", "interestExpense": "49129000", "operatingIncome": "399097000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "75867000", "reportedCurrency": "USD", "netInterestIncome": "-49129000", "nonInterestIncome": "None", "operatingExpenses": "426103000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2440676000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240322000", "sellingGeneralAndAdministrative": "337097000", "netIncomeFromContinuingOperations": "286896000" }, "balance": { "goodwill": "438748000", "inventory": "393898000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5851952000", "longTermDebt": "866722000", "shortTermDebt": "43953000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34406000", "reportedCurrency": "USD", "retainedEarnings": "2978372000", "totalLiabilities": "2498704000", "otherCurrentAssets": "63472000", "totalCurrentAssets": "1068559000", "currentLongTermDebt": "8226000", "longTermInvestments": "2900000", "shortTermInvestments": "-7371001", "currentNetReceivables": "536745000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4783393000", "currentAccountsPayable": "251354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4181956000", "shortLongTermDebtTotal": "1058845000", "totalShareholderEquity": "3351813000", "capitalLeaseObligations": "183897000", "otherCurrentLiabilities": "200959000", "totalCurrentLiabilities": "734753000", "otherNonCurrentLiabilities": "9587000", "totalNonCurrentLiabilities": "1763951000", "cashAndShortTermInvestments": "74444000", "commonStockSharesOutstanding": "58355000", "intangibleAssetsExcludingGoodwill": "34406000", "cashAndCashEquivalentsAtCarryingValue": "74444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "286896000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "12146000", "operatingCashflow": "756494000", "capitalExpenditures": "342660000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-314500000", "cashflowFromInvestment": "-400127000", "stockBasedCompensation": "15549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-174574000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240322000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3265876000, "cost_of_revenue": 2440676000, "gross_profit": 825200000, "research_and_development": null, "selling_general_admin": 337097000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 411892000, "depreciation_amortisation": 240322000, "ebitda": 652214000, "interest_expense": 49129000, "interest_income": null, "other_non_operating": null, "pretax_income": 362763000, "tax_provision": 75867000, "effective_tax_rate": null, "net_income": 286707000, "net_income_continuing_ops": 286896000, "net_income_to_common": 286707000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74444000, "short_term_investments": -7371001, "net_receivables": 536745000, "inventory": 393898000, "other_current_assets": null, "total_current_assets": 1068559000, "net_ppe": null, "goodwill": 438748000, "intangible_assets": 34406000, "goodwill_and_intangibles": 473154000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4783393000, "total_assets": 5851952000, "short_term_debt": 43953000, "accounts_payable": 251354000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 734753000, "long_term_debt": 866722000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1763951000, "total_liabilities": 2498704000, "total_debt": 910675000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2978372000, "total_equity": 3351813000, "shares_outstanding": 58355000, "operating_cash_flow": 756494000, "stock_based_compensation": 15549000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 342660000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -400127000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -314500000, "free_cash_flow": 1099154000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "411892000", "ebitda": "652214000", "netIncome": "286707000", "grossProfit": "825200000", "depreciation": "None", "totalRevenue": "3265876000", "costOfRevenue": "2440676000", "interestIncome": "49129000", "incomeBeforeTax": "362763000", "interestExpense": "49129000", "operatingIncome": "399097000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "75867000", "reportedCurrency": "USD", "netInterestIncome": "-49129000", "nonInterestIncome": "None", "operatingExpenses": "426103000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2440676000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240322000", "sellingGeneralAndAdministrative": "337097000", "netIncomeFromContinuingOperations": "286896000" }, "balance": { "goodwill": "438748000", "inventory": "393898000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5851952000", "longTermDebt": "866722000", "shortTermDebt": "43953000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34406000", "reportedCurrency": "USD", "retainedEarnings": "2978372000", "totalLiabilities": "2498704000", "otherCurrentAssets": "63472000", "totalCurrentAssets": "1068559000", "currentLongTermDebt": "8226000", "longTermInvestments": "2900000", "shortTermInvestments": "-7371001", "currentNetReceivables": "536745000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4783393000", "currentAccountsPayable": "251354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4181956000", "shortLongTermDebtTotal": "1058845000", "totalShareholderEquity": "3351813000", "capitalLeaseObligations": "183897000", "otherCurrentLiabilities": "200959000", "totalCurrentLiabilities": "734753000", "otherNonCurrentLiabilities": "9587000", "totalNonCurrentLiabilities": "1763951000", "cashAndShortTermInvestments": "74444000", "commonStockSharesOutstanding": "58355000", "intangibleAssetsExcludingGoodwill": "34406000", "cashAndCashEquivalentsAtCarryingValue": "74444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "286896000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "12146000", "operatingCashflow": "756494000", "capitalExpenditures": "342660000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-314500000", "cashflowFromInvestment": "-400127000", "stockBasedCompensation": "15549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-174574000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240322000", "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": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "income_statement": { "revenue": 3091640000, "cost_of_revenue": 2391578000, "gross_profit": 700062000, "ebit": 346133000, "ebitda": 557289000, "pretax_income": 294125000, "tax_provision": 71220000, "net_income": 222935000, "net_income_to_common": 222935000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32577000, "total_current_assets": 1135161000, "total_assets": 5722197000, "short_term_debt": 41408000, "long_term_debt": 1008527000, "total_debt": 1049935000, "total_liabilities": 2535520000, "total_equity": 3185431000, "shares_outstanding": 59857000, "goodwill_and_intangibles": 481675000 }, "cash_flow": { "operating_cash_flow": 540228000, "capital_expenditure": 401730000, "free_cash_flow": 941958000, "dividends_paid": 1, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284522, "ticker_id": 2370, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "346133000", "ebitda": "557289000", "netIncome": "222935000", "grossProfit": "700062000", "depreciation": "None", "totalRevenue": "3091640000", "costOfRevenue": "2391578000", "interestIncome": "52008000", "incomeBeforeTax": "294125000", "interestExpense": "52008000", "operatingIncome": "335092000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "71220000", "reportedCurrency": "USD", "netInterestIncome": "-52008000", "nonInterestIncome": "None", "operatingExpenses": "364970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2391578000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211156000", "sellingGeneralAndAdministrative": "335213000", "netIncomeFromContinuingOperations": "222905000" }, "balance": { "goodwill": "438748000", "inventory": "454389000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5722197000", "longTermDebt": "1008527000", "shortTermDebt": "41408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "42927000", "reportedCurrency": "USD", "retainedEarnings": "2691665000", "totalLiabilities": "2535520000", "otherCurrentAssets": "69479000", "totalCurrentAssets": "1135161000", "currentLongTermDebt": "8068000", "longTermInvestments": "2576000", "shortTermInvestments": "None", "currentNetReceivables": "578716000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4587036000", "currentAccountsPayable": "269378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4013321000", "shortLongTermDebtTotal": "1188746000", "totalShareholderEquity": "3185431000", "capitalLeaseObligations": "172151000", "otherCurrentLiabilities": "228946000", "totalCurrentLiabilities": "675795000", "otherNonCurrentLiabilities": "15830000", "totalNonCurrentLiabilities": "1859725000", "cashAndShortTermInvestments": "32577000", "commonStockSharesOutstanding": "59857000", "intangibleAssetsExcludingGoodwill": "42927000", "cashAndCashEquivalentsAtCarryingValue": "32577000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "222873000", "profitLoss": "None", "dividendPayout": "1", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7694000", "operatingCashflow": "540228000", "capitalExpenditures": "401730000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175079000", "cashflowFromInvestment": "-413149000", "stockBasedCompensation": "14941000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112803000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240122000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3091640000, "cost_of_revenue": 2391578000, "gross_profit": 700062000, "research_and_development": null, "selling_general_admin": 335213000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 346133000, "depreciation_amortisation": 211156000, "ebitda": 557289000, "interest_expense": 52008000, "interest_income": null, "other_non_operating": null, "pretax_income": 294125000, "tax_provision": 71220000, "effective_tax_rate": null, "net_income": 222935000, "net_income_continuing_ops": 222905000, "net_income_to_common": 222935000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32577000, "short_term_investments": null, "net_receivables": 578716000, "inventory": 454389000, "other_current_assets": null, "total_current_assets": 1135161000, "net_ppe": null, "goodwill": 438748000, "intangible_assets": 42927000, "goodwill_and_intangibles": 481675000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4587036000, "total_assets": 5722197000, "short_term_debt": 41408000, "accounts_payable": 269378000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 675795000, "long_term_debt": 1008527000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1859725000, "total_liabilities": 2535520000, "total_debt": 1049935000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2691665000, "total_equity": 3185431000, "shares_outstanding": 59857000, "operating_cash_flow": 540228000, "stock_based_compensation": 14941000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 401730000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -413149000, "dividends_paid": 1, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -175079000, "free_cash_flow": 941958000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "346133000", "ebitda": "557289000", "netIncome": "222935000", "grossProfit": "700062000", "depreciation": "None", "totalRevenue": "3091640000", "costOfRevenue": "2391578000", "interestIncome": "52008000", "incomeBeforeTax": "294125000", "interestExpense": "52008000", "operatingIncome": "335092000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "71220000", "reportedCurrency": "USD", "netInterestIncome": "-52008000", "nonInterestIncome": "None", "operatingExpenses": "364970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2391578000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211156000", "sellingGeneralAndAdministrative": "335213000", "netIncomeFromContinuingOperations": "222905000" }, "balance": { "goodwill": "438748000", "inventory": "454389000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5722197000", "longTermDebt": "1008527000", "shortTermDebt": "41408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "42927000", "reportedCurrency": "USD", "retainedEarnings": "2691665000", "totalLiabilities": "2535520000", "otherCurrentAssets": "69479000", "totalCurrentAssets": "1135161000", "currentLongTermDebt": "8068000", "longTermInvestments": "2576000", "shortTermInvestments": "None", "currentNetReceivables": "578716000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4587036000", "currentAccountsPayable": "269378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4013321000", "shortLongTermDebtTotal": "1188746000", "totalShareholderEquity": "3185431000", "capitalLeaseObligations": "172151000", "otherCurrentLiabilities": "228946000", "totalCurrentLiabilities": "675795000", "otherNonCurrentLiabilities": "15830000", "totalNonCurrentLiabilities": "1859725000", "cashAndShortTermInvestments": "32577000", "commonStockSharesOutstanding": "59857000", "intangibleAssetsExcludingGoodwill": "42927000", "cashAndCashEquivalentsAtCarryingValue": "32577000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "222873000", "profitLoss": "None", "dividendPayout": "1", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7694000", "operatingCashflow": "540228000", "capitalExpenditures": "401730000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175079000", "cashflowFromInvestment": "-413149000", "stockBasedCompensation": "14941000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112803000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240122000", "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": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "income_statement": { "revenue": 2784754000, "cost_of_revenue": 2262384000, "gross_profit": 522370000, "ebit": 209563000, "ebitda": 411006000, "pretax_income": 164975000, "tax_provision": 42214000, "net_income": 122291000, "net_income_to_common": 122291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80577000, "total_current_assets": 1211759000, "total_assets": 5554924000, "short_term_debt": 39736000, "long_term_debt": 1076326000, "total_debt": 1116062000, "total_liabilities": 2509756000, "total_equity": 3042877000, "shares_outstanding": 60329000, "goodwill_and_intangibles": 490211000 }, "cash_flow": { "operating_cash_flow": 294128000, "capital_expenditure": 172606000, "free_cash_flow": 466734000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284527, "ticker_id": 2370, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "209563000", "ebitda": "411006000", "netIncome": "122291000", "grossProfit": "522370000", "depreciation": "None", "totalRevenue": "2784754000", "costOfRevenue": "2262384000", "interestIncome": "44588000", "incomeBeforeTax": "164975000", "interestExpense": "44588000", "operatingIncome": "192886000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "42214000", "reportedCurrency": "USD", "netInterestIncome": "-44588000", "nonInterestIncome": "None", "operatingExpenses": "329484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "16677000", "costofGoodsAndServicesSold": "2262384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201443000", "sellingGeneralAndAdministrative": "332963000", "netIncomeFromContinuingOperations": "122761000" }, "balance": { "goodwill": "438748000", "inventory": "461848000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5554924000", "longTermDebt": "1076326000", "shortTermDebt": "39736000", "treasuryStock": "-308598000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "51463000", "reportedCurrency": "USD", "retainedEarnings": "2468730000", "totalLiabilities": "2509756000", "otherCurrentAssets": "71372000", "totalCurrentAssets": "1211759000", "currentLongTermDebt": "3292000", "longTermInvestments": "2171000", "shortTermInvestments": "None", "currentNetReceivables": "597962000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4343165000", "currentAccountsPayable": "278081000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3787969000", "shortLongTermDebtTotal": "1258202000", "totalShareholderEquity": "3042877000", "capitalLeaseObligations": "178584000", "otherCurrentLiabilities": "174583000", "totalCurrentLiabilities": "642197000", "otherNonCurrentLiabilities": "23209000", "totalNonCurrentLiabilities": "1867559000", "cashAndShortTermInvestments": "80577000", "commonStockSharesOutstanding": "60329000", "intangibleAssetsExcludingGoodwill": "51463000", "cashAndCashEquivalentsAtCarryingValue": "80577000", "accumulatedDepreciationAmortizationPPE": "-1818681000" }, "cashflow": { "netIncome": "122761000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-127095000", "operatingCashflow": "294128000", "capitalExpenditures": "172606000", "changeInReceivables": "-31550000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108763000", "cashflowFromInvestment": "-139601000", "stockBasedCompensation": "13865000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "45764000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22901000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "201443000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2784754000, "cost_of_revenue": 2262384000, "gross_profit": 522370000, "research_and_development": null, "selling_general_admin": 332963000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 209563000, "depreciation_amortisation": 201443000, "ebitda": 411006000, "interest_expense": 44588000, "interest_income": null, "other_non_operating": null, "pretax_income": 164975000, "tax_provision": 42214000, "effective_tax_rate": null, "net_income": 122291000, "net_income_continuing_ops": 122761000, "net_income_to_common": 122291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80577000, "short_term_investments": null, "net_receivables": 597962000, "inventory": 461848000, "other_current_assets": null, "total_current_assets": 1211759000, "net_ppe": null, "goodwill": 438748000, "intangible_assets": 51463000, "goodwill_and_intangibles": 490211000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4343165000, "total_assets": 5554924000, "short_term_debt": 39736000, "accounts_payable": 278081000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 642197000, "long_term_debt": 1076326000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1867559000, "total_liabilities": 2509756000, "total_debt": 1116062000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2468730000, "total_equity": 3042877000, "shares_outstanding": 60329000, "operating_cash_flow": 294128000, "stock_based_compensation": 13865000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 172606000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139601000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108763000, "free_cash_flow": 466734000, "net_change_in_cash": 45764000 }, "raw_data": { "income": { "ebit": "209563000", "ebitda": "411006000", "netIncome": "122291000", "grossProfit": "522370000", "depreciation": "None", "totalRevenue": "2784754000", "costOfRevenue": "2262384000", "interestIncome": "44588000", "incomeBeforeTax": "164975000", "interestExpense": "44588000", "operatingIncome": "192886000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "42214000", "reportedCurrency": "USD", "netInterestIncome": "-44588000", "nonInterestIncome": "None", "operatingExpenses": "329484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "16677000", "costofGoodsAndServicesSold": "2262384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201443000", "sellingGeneralAndAdministrative": "332963000", "netIncomeFromContinuingOperations": "122761000" }, "balance": { "goodwill": "438748000", "inventory": "461848000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5554924000", "longTermDebt": "1076326000", "shortTermDebt": "39736000", "treasuryStock": "-308598000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "51463000", "reportedCurrency": "USD", "retainedEarnings": "2468730000", "totalLiabilities": "2509756000", "otherCurrentAssets": "71372000", "totalCurrentAssets": "1211759000", "currentLongTermDebt": "3292000", "longTermInvestments": "2171000", "shortTermInvestments": "None", "currentNetReceivables": "597962000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4343165000", "currentAccountsPayable": "278081000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3787969000", "shortLongTermDebtTotal": "1258202000", "totalShareholderEquity": "3042877000", "capitalLeaseObligations": "178584000", "otherCurrentLiabilities": "174583000", "totalCurrentLiabilities": "642197000", "otherNonCurrentLiabilities": "23209000", "totalNonCurrentLiabilities": "1867559000", "cashAndShortTermInvestments": "80577000", "commonStockSharesOutstanding": "60329000", "intangibleAssetsExcludingGoodwill": "51463000", "cashAndCashEquivalentsAtCarryingValue": "80577000", "accumulatedDepreciationAmortizationPPE": "-1818681000" }, "cashflow": { "netIncome": "122761000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-127095000", "operatingCashflow": "294128000", "capitalExpenditures": "172606000", "changeInReceivables": "-31550000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108763000", "cashflowFromInvestment": "-139601000", "stockBasedCompensation": "13865000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "45764000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22901000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "201443000", "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": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "income_statement": { "revenue": 2246660000, "cost_of_revenue": 1866679000, "gross_profit": 379981000, "ebit": -248132000, "ebitda": -34414000, "pretax_income": -290601000, "tax_provision": -43830000, "net_income": -246954000, "net_income_to_common": -246954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34813000, "total_current_assets": 1003865000, "total_assets": 5399063000, "short_term_debt": 35836000, "long_term_debt": 1161433000, "total_debt": 1197269000, "total_liabilities": 2510281000, "total_equity": 2886324000, "shares_outstanding": 60053000, "goodwill_and_intangibles": 498818000 }, "cash_flow": { "operating_cash_flow": 321576000, "capital_expenditure": 98015000, "free_cash_flow": 419591000, "dividends_paid": 2227000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284532, "ticker_id": 2370, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-248132000", "ebitda": "-34414000", "netIncome": "-246954000", "grossProfit": "379981000", "depreciation": "None", "totalRevenue": "2246660000", "costOfRevenue": "1866679000", "interestIncome": "42469000", "incomeBeforeTax": "-290601000", "interestExpense": "42469000", "operatingIncome": "-258133000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-43830000", "reportedCurrency": "USD", "netInterestIncome": "-42469000", "nonInterestIncome": "None", "operatingExpenses": "638114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10001000", "costofGoodsAndServicesSold": "1866679000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "213718000", "sellingGeneralAndAdministrative": "303162000", "netIncomeFromContinuingOperations": "-246771000" }, "balance": { "goodwill": "438748000", "inventory": "331350000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5399063000", "longTermDebt": "1161433000", "shortTermDebt": "35836000", "treasuryStock": "-295208000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "60070000", "reportedCurrency": "USD", "retainedEarnings": "2346439000", "totalLiabilities": "2510281000", "otherCurrentAssets": "69780000", "totalCurrentAssets": "1003865000", "currentLongTermDebt": "1934000", "longTermInvestments": "2134000", "shortTermInvestments": "None", "currentNetReceivables": "567922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4395198000", "currentAccountsPayable": "199088000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3678515000", "shortLongTermDebtTotal": "1356941000", "totalShareholderEquity": "2886324000", "capitalLeaseObligations": "193574000", "otherCurrentLiabilities": "191338000", "totalCurrentLiabilities": "543772000", "otherNonCurrentLiabilities": "230924000", "totalNonCurrentLiabilities": "1966509000", "cashAndShortTermInvestments": "34813000", "commonStockSharesOutstanding": "60053000", "intangibleAssetsExcludingGoodwill": "60070000", "cashAndCashEquivalentsAtCarryingValue": "34813000", "accumulatedDepreciationAmortizationPPE": "-1714336000" }, "cashflow": { "netIncome": "-246771000", "profitLoss": "None", "dividendPayout": "2227000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-19248000", "operatingCashflow": "321576000", "capitalExpenditures": "98015000", "changeInReceivables": "29126000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-311313000", "cashflowFromInvestment": "-55788000", "stockBasedCompensation": "15713000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2227000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-45525000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2856000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "213718000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2246660000, "cost_of_revenue": 1866679000, "gross_profit": 379981000, "research_and_development": null, "selling_general_admin": 303162000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -248132000, "depreciation_amortisation": 213718000, "ebitda": -34414000, "interest_expense": 42469000, "interest_income": null, "other_non_operating": null, "pretax_income": -290601000, "tax_provision": -43830000, "effective_tax_rate": null, "net_income": -246954000, "net_income_continuing_ops": -246771000, "net_income_to_common": -246954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34813000, "short_term_investments": null, "net_receivables": 567922000, "inventory": 331350000, "other_current_assets": null, "total_current_assets": 1003865000, "net_ppe": null, "goodwill": 438748000, "intangible_assets": 60070000, "goodwill_and_intangibles": 498818000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4395198000, "total_assets": 5399063000, "short_term_debt": 35836000, "accounts_payable": 199088000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 543772000, "long_term_debt": 1161433000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1966509000, "total_liabilities": 2510281000, "total_debt": 1197269000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2346439000, "total_equity": 2886324000, "shares_outstanding": 60053000, "operating_cash_flow": 321576000, "stock_based_compensation": 15713000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98015000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55788000, "dividends_paid": 2227000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -311313000, "free_cash_flow": 419591000, "net_change_in_cash": -45525000 }, "raw_data": { "income": { "ebit": "-248132000", "ebitda": "-34414000", "netIncome": "-246954000", "grossProfit": "379981000", "depreciation": "None", "totalRevenue": "2246660000", "costOfRevenue": "1866679000", "interestIncome": "42469000", "incomeBeforeTax": "-290601000", "interestExpense": "42469000", "operatingIncome": "-258133000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-43830000", "reportedCurrency": "USD", "netInterestIncome": "-42469000", "nonInterestIncome": "None", "operatingExpenses": "638114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10001000", "costofGoodsAndServicesSold": "1866679000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "213718000", "sellingGeneralAndAdministrative": "303162000", "netIncomeFromContinuingOperations": "-246771000" }, "balance": { "goodwill": "438748000", "inventory": "331350000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5399063000", "longTermDebt": "1161433000", "shortTermDebt": "35836000", "treasuryStock": "-295208000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "60070000", "reportedCurrency": "USD", "retainedEarnings": "2346439000", "totalLiabilities": "2510281000", "otherCurrentAssets": "69780000", "totalCurrentAssets": "1003865000", "currentLongTermDebt": "1934000", "longTermInvestments": "2134000", "shortTermInvestments": "None", "currentNetReceivables": "567922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4395198000", "currentAccountsPayable": "199088000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3678515000", "shortLongTermDebtTotal": "1356941000", "totalShareholderEquity": "2886324000", "capitalLeaseObligations": "193574000", "otherCurrentLiabilities": "191338000", "totalCurrentLiabilities": "543772000", "otherNonCurrentLiabilities": "230924000", "totalNonCurrentLiabilities": "1966509000", "cashAndShortTermInvestments": "34813000", "commonStockSharesOutstanding": "60053000", "intangibleAssetsExcludingGoodwill": "60070000", "cashAndCashEquivalentsAtCarryingValue": "34813000", "accumulatedDepreciationAmortizationPPE": "-1714336000" }, "cashflow": { "netIncome": "-246771000", "profitLoss": "None", "dividendPayout": "2227000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-19248000", "operatingCashflow": "321576000", "capitalExpenditures": "98015000", "changeInReceivables": "29126000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-311313000", "cashflowFromInvestment": "-55788000", "stockBasedCompensation": "15713000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2227000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-45525000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2856000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "213718000", "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": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "income_statement": { "revenue": 2171408000, "cost_of_revenue": 1730739000, "gross_profit": 440669000, "ebit": -412612000, "ebitda": -192691000, "pretax_income": -461351000, "tax_provision": -189759000, "net_income": -272546000, "net_income_to_common": -272546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80338000, "total_current_assets": 1047971000, "total_assets": 5924174000, "short_term_debt": 32790000, "long_term_debt": 1468546000, "total_debt": 1501336000, "total_liabilities": 2836621000, "total_equity": 3084306000, "shares_outstanding": 59912000, "goodwill_and_intangibles": 726779000 }, "cash_flow": { "operating_cash_flow": 444940000, "capital_expenditure": 148185000, "free_cash_flow": 593125000, "dividends_paid": 2840000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284537, "ticker_id": 2370, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-412612000", "ebitda": "-192691000", "netIncome": "-272546000", "grossProfit": "440669000", "depreciation": "None", "totalRevenue": "2171408000", "costOfRevenue": "1730739000", "interestIncome": "48739000", "incomeBeforeTax": "-461351000", "interestExpense": "48739000", "operatingIncome": "-420759000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-189759000", "reportedCurrency": "USD", "netInterestIncome": "-48739000", "nonInterestIncome": "None", "operatingExpenses": "861428000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8147000", "costofGoodsAndServicesSold": "1730739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219921000", "sellingGeneralAndAdministrative": "258272000", "netIncomeFromContinuingOperations": "-271592000" }, "balance": { "goodwill": "657800000", "inventory": "309675000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5924174000", "longTermDebt": "1468546000", "shortTermDebt": "32790000", "treasuryStock": "-299161000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "68979000", "reportedCurrency": "USD", "retainedEarnings": "2593393000", "totalLiabilities": "2836621000", "otherCurrentAssets": "57776000", "totalCurrentAssets": "1047971000", "currentLongTermDebt": "40000", "longTermInvestments": "2689000", "shortTermInvestments": "2689000", "currentNetReceivables": "600182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4876203000", "currentAccountsPayable": "162507000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3917070000", "shortLongTermDebtTotal": "1664832000", "totalShareholderEquity": "3084306000", "capitalLeaseObligations": "196246000", "otherCurrentLiabilities": "180489000", "totalCurrentLiabilities": "466032000", "otherNonCurrentLiabilities": "295199000", "totalNonCurrentLiabilities": "2370589000", "cashAndShortTermInvestments": "80338000", "commonStockSharesOutstanding": "59912000", "intangibleAssetsExcludingGoodwill": "68979000", "cashAndCashEquivalentsAtCarryingValue": "80338000", "accumulatedDepreciationAmortizationPPE": "-1698330000" }, "cashflow": { "netIncome": "-271592000", "profitLoss": "None", "dividendPayout": "2840000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "47076000", "operatingCashflow": "444940000", "capitalExpenditures": "148185000", "changeInReceivables": "-124941000", "changeInExchangeRate": "None", "cashflowFromFinancing": "96508000", "cashflowFromInvestment": "-485847000", "stockBasedCompensation": "14722000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2840000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "55601000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3193000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219921000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2171408000, "cost_of_revenue": 1730739000, "gross_profit": 440669000, "research_and_development": null, "selling_general_admin": 258272000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -412612000, "depreciation_amortisation": 219921000, "ebitda": -192691000, "interest_expense": 48739000, "interest_income": null, "other_non_operating": null, "pretax_income": -461351000, "tax_provision": -189759000, "effective_tax_rate": null, "net_income": -272546000, "net_income_continuing_ops": -271592000, "net_income_to_common": -272546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80338000, "short_term_investments": 2689000, "net_receivables": 600182000, "inventory": 309675000, "other_current_assets": null, "total_current_assets": 1047971000, "net_ppe": null, "goodwill": 657800000, "intangible_assets": 68979000, "goodwill_and_intangibles": 726779000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4876203000, "total_assets": 5924174000, "short_term_debt": 32790000, "accounts_payable": 162507000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 466032000, "long_term_debt": 1468546000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2370589000, "total_liabilities": 2836621000, "total_debt": 1501336000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2593393000, "total_equity": 3084306000, "shares_outstanding": 59912000, "operating_cash_flow": 444940000, "stock_based_compensation": 14722000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148185000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -485847000, "dividends_paid": 2840000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 96508000, "free_cash_flow": 593125000, "net_change_in_cash": 55601000 }, "raw_data": { "income": { "ebit": "-412612000", "ebitda": "-192691000", "netIncome": "-272546000", "grossProfit": "440669000", "depreciation": "None", "totalRevenue": "2171408000", "costOfRevenue": "1730739000", "interestIncome": "48739000", "incomeBeforeTax": "-461351000", "interestExpense": "48739000", "operatingIncome": "-420759000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-189759000", "reportedCurrency": "USD", "netInterestIncome": "-48739000", "nonInterestIncome": "None", "operatingExpenses": "861428000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8147000", "costofGoodsAndServicesSold": "1730739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219921000", "sellingGeneralAndAdministrative": "258272000", "netIncomeFromContinuingOperations": "-271592000" }, "balance": { "goodwill": "657800000", "inventory": "309675000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5924174000", "longTermDebt": "1468546000", "shortTermDebt": "32790000", "treasuryStock": "-299161000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "68979000", "reportedCurrency": "USD", "retainedEarnings": "2593393000", "totalLiabilities": "2836621000", "otherCurrentAssets": "57776000", "totalCurrentAssets": "1047971000", "currentLongTermDebt": "40000", "longTermInvestments": "2689000", "shortTermInvestments": "2689000", "currentNetReceivables": "600182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4876203000", "currentAccountsPayable": "162507000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3917070000", "shortLongTermDebtTotal": "1664832000", "totalShareholderEquity": "3084306000", "capitalLeaseObligations": "196246000", "otherCurrentLiabilities": "180489000", "totalCurrentLiabilities": "466032000", "otherNonCurrentLiabilities": "295199000", "totalNonCurrentLiabilities": "2370589000", "cashAndShortTermInvestments": "80338000", "commonStockSharesOutstanding": "59912000", "intangibleAssetsExcludingGoodwill": "68979000", "cashAndCashEquivalentsAtCarryingValue": "80338000", "accumulatedDepreciationAmortizationPPE": "-1698330000" }, "cashflow": { "netIncome": "-271592000", "profitLoss": "None", "dividendPayout": "2840000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "47076000", "operatingCashflow": "444940000", "capitalExpenditures": "148185000", "changeInReceivables": "-124941000", "changeInExchangeRate": "None", "cashflowFromFinancing": "96508000", "cashflowFromInvestment": "-485847000", "stockBasedCompensation": "14722000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2840000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "55601000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3193000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219921000", "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": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "income_statement": { "revenue": 2838399000, "cost_of_revenue": 2249678000, "gross_profit": 588721000, "ebit": 245814000, "ebitda": 465446000, "pretax_income": 189820000, "tax_provision": 46801000, "net_income": 142347000, "net_income_to_common": 142347000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24737000, "total_current_assets": 917579000, "total_assets": 6079097000, "short_term_debt": 27340000, "long_term_debt": 1369751000, "total_debt": 1397091000, "total_liabilities": 2707505000, "total_equity": 3368623000, "shares_outstanding": 59909000, "goodwill_and_intangibles": 1164508000 }, "cash_flow": { "operating_cash_flow": 511813000, "capital_expenditure": 248164000, "free_cash_flow": 759977000, "dividends_paid": 3712000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284542, "ticker_id": 2370, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "245814000", "ebitda": "465446000", "netIncome": "142347000", "grossProfit": "588721000", "depreciation": "None", "totalRevenue": "2838399000", "costOfRevenue": "2249678000", "interestIncome": "55615000", "incomeBeforeTax": "189820000", "interestExpense": "55994000", "operatingIncome": "242027000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "46801000", "reportedCurrency": "USD", "netInterestIncome": "-55994000", "nonInterestIncome": "None", "operatingExpenses": "346694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3787000", "costofGoodsAndServicesSold": "2249678000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219632000", "sellingGeneralAndAdministrative": "312913000", "netIncomeFromContinuingOperations": "143019000" }, "balance": { "goodwill": "953826000", "inventory": "351401000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "6079097000", "longTermDebt": "1369751000", "shortTermDebt": "27340000", "treasuryStock": "-301963000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "210682000", "reportedCurrency": "USD", "retainedEarnings": "2865939000", "totalLiabilities": "2707505000", "otherCurrentAssets": "58092000", "totalCurrentAssets": "917579000", "currentLongTermDebt": "16000", "longTermInvestments": "2025000", "shortTermInvestments": "None", "currentNetReceivables": "483349000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5161518000", "currentAccountsPayable": "206778000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3777110000", "shortLongTermDebtTotal": "1536548000", "totalShareholderEquity": "3368623000", "capitalLeaseObligations": "166781000", "otherCurrentLiabilities": "197064000", "totalCurrentLiabilities": "514115000", "otherNonCurrentLiabilities": "235435000", "totalNonCurrentLiabilities": "2193390000", "cashAndShortTermInvestments": "24737000", "commonStockSharesOutstanding": "59909000", "intangibleAssetsExcludingGoodwill": "210682000", "cashAndCashEquivalentsAtCarryingValue": "24737000", "accumulatedDepreciationAmortizationPPE": "-1546980000" }, "cashflow": { "netIncome": "143019000", "profitLoss": "None", "dividendPayout": "3712000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "122773000", "operatingCashflow": "511813000", "capitalExpenditures": "248164000", "changeInReceivables": "43078000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41878000", "cashflowFromInvestment": "-452998000", "stockBasedCompensation": "13612000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3712000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16937000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2838399000, "cost_of_revenue": 2249678000, "gross_profit": 588721000, "research_and_development": null, "selling_general_admin": 312913000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 245814000, "depreciation_amortisation": 219632000, "ebitda": 465446000, "interest_expense": 55994000, "interest_income": null, "other_non_operating": null, "pretax_income": 189820000, "tax_provision": 46801000, "effective_tax_rate": null, "net_income": 142347000, "net_income_continuing_ops": 143019000, "net_income_to_common": 142347000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24737000, "short_term_investments": null, "net_receivables": 483349000, "inventory": 351401000, "other_current_assets": null, "total_current_assets": 917579000, "net_ppe": null, "goodwill": 953826000, "intangible_assets": 210682000, "goodwill_and_intangibles": 1164508000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5161518000, "total_assets": 6079097000, "short_term_debt": 27340000, "accounts_payable": 206778000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 514115000, "long_term_debt": 1369751000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2193390000, "total_liabilities": 2707505000, "total_debt": 1397091000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2865939000, "total_equity": 3368623000, "shares_outstanding": 59909000, "operating_cash_flow": 511813000, "stock_based_compensation": 13612000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 248164000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -452998000, "dividends_paid": 3712000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41878000, "free_cash_flow": 759977000, "net_change_in_cash": 16937000 }, "raw_data": { "income": { "ebit": "245814000", "ebitda": "465446000", "netIncome": "142347000", "grossProfit": "588721000", "depreciation": "None", "totalRevenue": "2838399000", "costOfRevenue": "2249678000", "interestIncome": "55615000", "incomeBeforeTax": "189820000", "interestExpense": "55994000", "operatingIncome": "242027000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "46801000", "reportedCurrency": "USD", "netInterestIncome": "-55994000", "nonInterestIncome": "None", "operatingExpenses": "346694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3787000", "costofGoodsAndServicesSold": "2249678000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219632000", "sellingGeneralAndAdministrative": "312913000", "netIncomeFromContinuingOperations": "143019000" }, "balance": { "goodwill": "953826000", "inventory": "351401000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "6079097000", "longTermDebt": "1369751000", "shortTermDebt": "27340000", "treasuryStock": "-301963000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "210682000", "reportedCurrency": "USD", "retainedEarnings": "2865939000", "totalLiabilities": "2707505000", "otherCurrentAssets": "58092000", "totalCurrentAssets": "917579000", "currentLongTermDebt": "16000", "longTermInvestments": "2025000", "shortTermInvestments": "None", "currentNetReceivables": "483349000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5161518000", "currentAccountsPayable": "206778000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3777110000", "shortLongTermDebtTotal": "1536548000", "totalShareholderEquity": "3368623000", "capitalLeaseObligations": "166781000", "otherCurrentLiabilities": "197064000", "totalCurrentLiabilities": "514115000", "otherNonCurrentLiabilities": "235435000", "totalNonCurrentLiabilities": "2193390000", "cashAndShortTermInvestments": "24737000", "commonStockSharesOutstanding": "59909000", "intangibleAssetsExcludingGoodwill": "210682000", "cashAndCashEquivalentsAtCarryingValue": "24737000", "accumulatedDepreciationAmortizationPPE": "-1546980000" }, "cashflow": { "netIncome": "143019000", "profitLoss": "None", "dividendPayout": "3712000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "122773000", "operatingCashflow": "511813000", "capitalExpenditures": "248164000", "changeInReceivables": "43078000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41878000", "cashflowFromInvestment": "-452998000", "stockBasedCompensation": "13612000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3712000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16937000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219632000", "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": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "income_statement": { "revenue": 2970697000, "cost_of_revenue": 2385918000, "gross_profit": 584779000, "ebit": 161015000, "ebitda": 385987000, "pretax_income": 114159000, "tax_provision": 35081000, "net_income": 78452000, "net_income_to_common": 78452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7800000, "total_current_assets": 1096489000, "total_assets": 5871594000, "short_term_debt": 19000, "long_term_debt": 1410169000, "total_debt": 1410188000, "total_liabilities": 2655293000, "total_equity": 3213187000, "shares_outstanding": 59689000, "goodwill_and_intangibles": 1178023000 }, "cash_flow": { "operating_cash_flow": 346999000, "capital_expenditure": 301861000, "free_cash_flow": 648860000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284547, "ticker_id": 2370, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "161015000", "ebitda": "385987000", "netIncome": "78452000", "grossProfit": "584779000", "depreciation": "None", "totalRevenue": "2970697000", "costOfRevenue": "2385918000", "interestIncome": "46501000", "incomeBeforeTax": "114159000", "interestExpense": "46856000", "operatingIncome": "155289000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "35081000", "reportedCurrency": "USD", "netInterestIncome": "-46856000", "nonInterestIncome": "None", "operatingExpenses": "429490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "5726000", "costofGoodsAndServicesSold": "2385918000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224972000", "sellingGeneralAndAdministrative": "304397000", "netIncomeFromContinuingOperations": "79078000" }, "balance": { "goodwill": "953826000", "inventory": "507441000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5871594000", "longTermDebt": "1410169000", "shortTermDebt": "19000", "treasuryStock": "-306788000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "224197000", "reportedCurrency": "USD", "retainedEarnings": "2723592000", "totalLiabilities": "2655293000", "otherCurrentAssets": "59365000", "totalCurrentAssets": "1096489000", "currentLongTermDebt": "19000", "longTermInvestments": "2495000", "shortTermInvestments": "None", "currentNetReceivables": "521883000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4775105000", "currentAccountsPayable": "278057000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3539802000", "shortLongTermDebtTotal": "1410188000", "totalShareholderEquity": "3213187000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "208109000", "totalCurrentLiabilities": "607782000", "otherNonCurrentLiabilities": "94557000", "totalNonCurrentLiabilities": "2047511000", "cashAndShortTermInvestments": "7800000", "commonStockSharesOutstanding": "59689000", "intangibleAssetsExcludingGoodwill": "224197000", "cashAndCashEquivalentsAtCarryingValue": "7800000", "accumulatedDepreciationAmortizationPPE": "-1472022000" }, "cashflow": { "netIncome": "79078000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-144685000", "operatingCashflow": "346999000", "capitalExpenditures": "301861000", "changeInReceivables": "12511000", "changeInExchangeRate": "None", "cashflowFromFinancing": "423315000", "cashflowFromInvestment": "-782616000", "stockBasedCompensation": "19104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12302000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-776000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "224972000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2970697000, "cost_of_revenue": 2385918000, "gross_profit": 584779000, "research_and_development": 0, "selling_general_admin": 304397000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 161015000, "depreciation_amortisation": 224972000, "ebitda": 385987000, "interest_expense": 46856000, "interest_income": null, "other_non_operating": null, "pretax_income": 114159000, "tax_provision": 35081000, "effective_tax_rate": null, "net_income": 78452000, "net_income_continuing_ops": 79078000, "net_income_to_common": 78452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7800000, "short_term_investments": null, "net_receivables": 521883000, "inventory": 507441000, "other_current_assets": null, "total_current_assets": 1096489000, "net_ppe": null, "goodwill": 953826000, "intangible_assets": 224197000, "goodwill_and_intangibles": 1178023000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4775105000, "total_assets": 5871594000, "short_term_debt": 19000, "accounts_payable": 278057000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 607782000, "long_term_debt": 1410169000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2047511000, "total_liabilities": 2655293000, "total_debt": 1410188000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2723592000, "total_equity": 3213187000, "shares_outstanding": 59689000, "operating_cash_flow": 346999000, "stock_based_compensation": 19104000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 301861000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -782616000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 423315000, "free_cash_flow": 648860000, "net_change_in_cash": -12302000 }, "raw_data": { "income": { "ebit": "161015000", "ebitda": "385987000", "netIncome": "78452000", "grossProfit": "584779000", "depreciation": "None", "totalRevenue": "2970697000", "costOfRevenue": "2385918000", "interestIncome": "46501000", "incomeBeforeTax": "114159000", "interestExpense": "46856000", "operatingIncome": "155289000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "35081000", "reportedCurrency": "USD", "netInterestIncome": "-46856000", "nonInterestIncome": "None", "operatingExpenses": "429490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "5726000", "costofGoodsAndServicesSold": "2385918000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224972000", "sellingGeneralAndAdministrative": "304397000", "netIncomeFromContinuingOperations": "79078000" }, "balance": { "goodwill": "953826000", "inventory": "507441000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5871594000", "longTermDebt": "1410169000", "shortTermDebt": "19000", "treasuryStock": "-306788000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "224197000", "reportedCurrency": "USD", "retainedEarnings": "2723592000", "totalLiabilities": "2655293000", "otherCurrentAssets": "59365000", "totalCurrentAssets": "1096489000", "currentLongTermDebt": "19000", "longTermInvestments": "2495000", "shortTermInvestments": "None", "currentNetReceivables": "521883000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4775105000", "currentAccountsPayable": "278057000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3539802000", "shortLongTermDebtTotal": "1410188000", "totalShareholderEquity": "3213187000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "208109000", "totalCurrentLiabilities": "607782000", "otherNonCurrentLiabilities": "94557000", "totalNonCurrentLiabilities": "2047511000", "cashAndShortTermInvestments": "7800000", "commonStockSharesOutstanding": "59689000", "intangibleAssetsExcludingGoodwill": "224197000", "cashAndCashEquivalentsAtCarryingValue": "7800000", "accumulatedDepreciationAmortizationPPE": "-1472022000" }, "cashflow": { "netIncome": "79078000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-144685000", "operatingCashflow": "346999000", "capitalExpenditures": "301861000", "changeInReceivables": "12511000", "changeInExchangeRate": "None", "cashflowFromFinancing": "423315000", "cashflowFromInvestment": "-782616000", "stockBasedCompensation": "19104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12302000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-776000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "224972000", "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": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "income_statement": { "revenue": 844099000, "cost_of_revenue": 626767000, "gross_profit": 217332000, "ebit": 106220000, "ebitda": 174458000, "pretax_income": 104704000, "tax_provision": 23378000, "net_income": 81197000, "net_income_to_common": 81197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58014000, "total_current_assets": 58014000, "total_assets": 58014000, "short_term_debt": null, "long_term_debt": 977292000, "total_debt": 977292000, "total_liabilities": -3358661000, "total_equity": 3416675000, "shares_outstanding": 54013000, "goodwill_and_intangibles": 466724000 }, "cash_flow": { "operating_cash_flow": 97518000, "capital_expenditure": 48256000, "free_cash_flow": 145774000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284510, "ticker_id": 2370, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106220000", "ebitda": "174458000", "netIncome": "81197000", "grossProfit": "217332000", "depreciation": "None", "totalRevenue": "844099000", "costOfRevenue": "626767000", "interestIncome": "None", "incomeBeforeTax": "104704000", "interestExpense": "10250000", "operatingIncome": "106220000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "23378000", "reportedCurrency": "USD", "netInterestIncome": "-10250000", "nonInterestIncome": "None", "operatingExpenses": "111112000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "626767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68238000", "sellingGeneralAndAdministrative": "101260000", "netIncomeFromContinuingOperations": "81326000" }, "balance": { "goodwill": "438748000", "inventory": "418076000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "58014000", "longTermDebt": "977292000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "27976000", "reportedCurrency": "USD", "retainedEarnings": "3414138000", "totalLiabilities": "-3358661000", "otherCurrentAssets": "62732000", "totalCurrentAssets": "58014000", "currentLongTermDebt": "6092000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "536350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4977068000", "currentAccountsPayable": "263110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "3416675000", "capitalLeaseObligations": "201643000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "717464000", "otherNonCurrentLiabilities": "12954000", "totalNonCurrentLiabilities": "1985064000", "cashAndShortTermInvestments": "58014000", "commonStockSharesOutstanding": "54013000", "intangibleAssetsExcludingGoodwill": "27976000", "cashAndCashEquivalentsAtCarryingValue": "58014000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81197000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "97518000", "capitalExpenditures": "48256000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8669000", "cashflowFromInvestment": "-126948000", "stockBasedCompensation": "10143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52675000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74941000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 844099000, "cost_of_revenue": 626767000, "gross_profit": 217332000, "research_and_development": null, "selling_general_admin": 101260000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106220000, "depreciation_amortisation": 68238000, "ebitda": 174458000, "interest_expense": 10250000, "interest_income": null, "other_non_operating": null, "pretax_income": 104704000, "tax_provision": 23378000, "effective_tax_rate": null, "net_income": 81197000, "net_income_continuing_ops": 81326000, "net_income_to_common": 81197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58014000, "short_term_investments": null, "net_receivables": 536350000, "inventory": 418076000, "other_current_assets": null, "total_current_assets": 58014000, "net_ppe": null, "goodwill": 438748000, "intangible_assets": 27976000, "goodwill_and_intangibles": 466724000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4977068000, "total_assets": 58014000, "short_term_debt": null, "accounts_payable": 263110000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 717464000, "long_term_debt": 977292000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1985064000, "total_liabilities": -3358661000, "total_debt": 977292000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3414138000, "total_equity": 3416675000, "shares_outstanding": 54013000, "operating_cash_flow": 97518000, "stock_based_compensation": 10143000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48256000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -126948000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8669000, "free_cash_flow": 145774000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106220000", "ebitda": "174458000", "netIncome": "81197000", "grossProfit": "217332000", "depreciation": "None", "totalRevenue": "844099000", "costOfRevenue": "626767000", "interestIncome": "None", "incomeBeforeTax": "104704000", "interestExpense": "10250000", "operatingIncome": "106220000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "23378000", "reportedCurrency": "USD", "netInterestIncome": "-10250000", "nonInterestIncome": "None", "operatingExpenses": "111112000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "626767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68238000", "sellingGeneralAndAdministrative": "101260000", "netIncomeFromContinuingOperations": "81326000" }, "balance": { "goodwill": "438748000", "inventory": "418076000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "58014000", "longTermDebt": "977292000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "27976000", "reportedCurrency": "USD", "retainedEarnings": "3414138000", "totalLiabilities": "-3358661000", "otherCurrentAssets": "62732000", "totalCurrentAssets": "58014000", "currentLongTermDebt": "6092000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "536350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4977068000", "currentAccountsPayable": "263110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "3416675000", "capitalLeaseObligations": "201643000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "717464000", "otherNonCurrentLiabilities": "12954000", "totalNonCurrentLiabilities": "1985064000", "cashAndShortTermInvestments": "58014000", "commonStockSharesOutstanding": "54013000", "intangibleAssetsExcludingGoodwill": "27976000", "cashAndCashEquivalentsAtCarryingValue": "58014000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81197000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "97518000", "capitalExpenditures": "48256000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8669000", "cashflowFromInvestment": "-126948000", "stockBasedCompensation": "10143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52675000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74941000", "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": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "income_statement": { "revenue": 844099000, "cost_of_revenue": 626767000, "gross_profit": 217332000, "ebit": 106220000, "ebitda": 174458000, "pretax_income": 104704000, "tax_provision": 23378000, "net_income": 81197000, "net_income_to_common": 81197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58014000, "total_current_assets": 1142135000, "total_assets": 6119203000, "short_term_debt": 48313000, "long_term_debt": 911924000, "total_debt": 960237000, "total_liabilities": 2702528000, "total_equity": 3414265000, "shares_outstanding": 54013000, "goodwill_and_intangibles": 466724000 }, "cash_flow": { "operating_cash_flow": 312210000, "capital_expenditure": 47033000, "free_cash_flow": 359243000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284511, "ticker_id": 2370, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106220000", "ebitda": "174458000", "netIncome": "81197000", "grossProfit": "217332000", "depreciation": "None", "totalRevenue": "844099000", "costOfRevenue": "626767000", "interestIncome": "11222000", "incomeBeforeTax": "104704000", "interestExpense": "10250000", "operatingIncome": "106220000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "23378000", "reportedCurrency": "USD", "netInterestIncome": "-11222000", "nonInterestIncome": "None", "operatingExpenses": "111112000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "626767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68238000", "sellingGeneralAndAdministrative": "93842000", "netIncomeFromContinuingOperations": "92029000" }, "balance": { "goodwill": "438748000", "inventory": "418076000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "6119203000", "longTermDebt": "911924000", "shortTermDebt": "48313000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "27976000", "reportedCurrency": "USD", "retainedEarnings": "3414138000", "totalLiabilities": "2702528000", "otherCurrentAssets": "62732000", "totalCurrentAssets": "1142135000", "currentLongTermDebt": "7357000", "longTermInvestments": "3188000", "shortTermInvestments": "None", "currentNetReceivables": "603313000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4977068000", "currentAccountsPayable": "263110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4291334000", "shortLongTermDebtTotal": "1185027000", "totalShareholderEquity": "3414265000", "capitalLeaseObligations": "215620000", "otherCurrentLiabilities": "200854000", "totalCurrentLiabilities": "717464000", "otherNonCurrentLiabilities": "10577000", "totalNonCurrentLiabilities": "1985063999", "cashAndShortTermInvestments": "58014000", "commonStockSharesOutstanding": "54013000", "intangibleAssetsExcludingGoodwill": "27976000", "cashAndCashEquivalentsAtCarryingValue": "58014000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91799000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "312210000", "capitalExpenditures": "47033000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-226836000", "cashflowFromInvestment": "-53624000", "stockBasedCompensation": "2996000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101561000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74997000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 844099000, "cost_of_revenue": 626767000, "gross_profit": 217332000, "research_and_development": null, "selling_general_admin": 93842000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106220000, "depreciation_amortisation": 68238000, "ebitda": 174458000, "interest_expense": 10250000, "interest_income": null, "other_non_operating": null, "pretax_income": 104704000, "tax_provision": 23378000, "effective_tax_rate": null, "net_income": 81197000, "net_income_continuing_ops": 92029000, "net_income_to_common": 81197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58014000, "short_term_investments": null, "net_receivables": 603313000, "inventory": 418076000, "other_current_assets": null, "total_current_assets": 1142135000, "net_ppe": null, "goodwill": 438748000, "intangible_assets": 27976000, "goodwill_and_intangibles": 466724000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4977068000, "total_assets": 6119203000, "short_term_debt": 48313000, "accounts_payable": 263110000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 717464000, "long_term_debt": 911924000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1985063999, "total_liabilities": 2702528000, "total_debt": 960237000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3414138000, "total_equity": 3414265000, "shares_outstanding": 54013000, "operating_cash_flow": 312210000, "stock_based_compensation": 2996000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47033000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53624000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -226836000, "free_cash_flow": 359243000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106220000", "ebitda": "174458000", "netIncome": "81197000", "grossProfit": "217332000", "depreciation": "None", "totalRevenue": "844099000", "costOfRevenue": "626767000", "interestIncome": "11222000", "incomeBeforeTax": "104704000", "interestExpense": "10250000", "operatingIncome": "106220000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "23378000", "reportedCurrency": "USD", "netInterestIncome": "-11222000", "nonInterestIncome": "None", "operatingExpenses": "111112000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "626767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68238000", "sellingGeneralAndAdministrative": "93842000", "netIncomeFromContinuingOperations": "92029000" }, "balance": { "goodwill": "438748000", "inventory": "418076000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "6119203000", "longTermDebt": "911924000", "shortTermDebt": "48313000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "27976000", "reportedCurrency": "USD", "retainedEarnings": "3414138000", "totalLiabilities": "2702528000", "otherCurrentAssets": "62732000", "totalCurrentAssets": "1142135000", "currentLongTermDebt": "7357000", "longTermInvestments": "3188000", "shortTermInvestments": "None", "currentNetReceivables": "603313000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4977068000", "currentAccountsPayable": "263110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4291334000", "shortLongTermDebtTotal": "1185027000", "totalShareholderEquity": "3414265000", "capitalLeaseObligations": "215620000", "otherCurrentLiabilities": "200854000", "totalCurrentLiabilities": "717464000", "otherNonCurrentLiabilities": "10577000", "totalNonCurrentLiabilities": "1985063999", "cashAndShortTermInvestments": "58014000", "commonStockSharesOutstanding": "54013000", "intangibleAssetsExcludingGoodwill": "27976000", "cashAndCashEquivalentsAtCarryingValue": "58014000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91799000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "312210000", "capitalExpenditures": "47033000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-226836000", "cashflowFromInvestment": "-53624000", "stockBasedCompensation": "2996000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101561000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74997000", "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": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "income_statement": { "revenue": 871161000, "cost_of_revenue": 647364000, "gross_profit": 223797000, "ebit": 134776000, "ebitda": 201649000, "pretax_income": 122938000, "tax_provision": 30200000, "net_income": 92496000, "net_income_to_common": 92496000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47025000, "total_current_assets": 1159831000, "total_assets": 6063559000, "short_term_debt": 51605000, "long_term_debt": 1041632000, "total_debt": 1093237000, "total_liabilities": 2700318000, "total_equity": 3361179000, "shares_outstanding": 55970000, "goodwill_and_intangibles": 469704000 }, "cash_flow": { "operating_cash_flow": 227531000, "capital_expenditure": 67280000, "free_cash_flow": 294811000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284513, "ticker_id": 2370, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134776000", "ebitda": "201649000", "netIncome": "92496000", "grossProfit": "223797000", "depreciation": "None", "totalRevenue": "871161000", "costOfRevenue": "647364000", "interestIncome": "11838000", "incomeBeforeTax": "122938000", "interestExpense": "11838000", "operatingIncome": "126217000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "30200000", "reportedCurrency": "USD", "netInterestIncome": "-11838000", "nonInterestIncome": "None", "operatingExpenses": "97580000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "647364000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66873000", "sellingGeneralAndAdministrative": "87812000", "netIncomeFromContinuingOperations": "92738000" }, "balance": { "goodwill": "438748000", "inventory": "423976000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "6063559000", "longTermDebt": "1041632000", "shortTermDebt": "51605000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "30956000", "reportedCurrency": "USD", "retainedEarnings": "3241131000", "totalLiabilities": "2700318000", "otherCurrentAssets": "68863000", "totalCurrentAssets": "1159831000", "currentLongTermDebt": "7283000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "619967000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4903728000", "currentAccountsPayable": "222688000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4303472000", "shortLongTermDebtTotal": "1252498000", "totalShareholderEquity": "3361179000", "capitalLeaseObligations": "203583000", "otherCurrentLiabilities": "219581000", "totalCurrentLiabilities": "683770000", "otherNonCurrentLiabilities": "10649000", "totalNonCurrentLiabilities": "2016548000", "cashAndShortTermInvestments": "47025000", "commonStockSharesOutstanding": "55970000", "intangibleAssetsExcludingGoodwill": "30956000", "cashAndCashEquivalentsAtCarryingValue": "47025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92738000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "227531000", "capitalExpenditures": "67280000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189163000", "cashflowFromInvestment": "-59726000", "stockBasedCompensation": "3420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119965000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66873000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 871161000, "cost_of_revenue": 647364000, "gross_profit": 223797000, "research_and_development": null, "selling_general_admin": 87812000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134776000, "depreciation_amortisation": 66873000, "ebitda": 201649000, "interest_expense": 11838000, "interest_income": null, "other_non_operating": null, "pretax_income": 122938000, "tax_provision": 30200000, "effective_tax_rate": null, "net_income": 92496000, "net_income_continuing_ops": 92738000, "net_income_to_common": 92496000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47025000, "short_term_investments": null, "net_receivables": 619967000, "inventory": 423976000, "other_current_assets": null, "total_current_assets": 1159831000, "net_ppe": null, "goodwill": 438748000, "intangible_assets": 30956000, "goodwill_and_intangibles": 469704000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4903728000, "total_assets": 6063559000, "short_term_debt": 51605000, "accounts_payable": 222688000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 683770000, "long_term_debt": 1041632000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2016548000, "total_liabilities": 2700318000, "total_debt": 1093237000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3241131000, "total_equity": 3361179000, "shares_outstanding": 55970000, "operating_cash_flow": 227531000, "stock_based_compensation": 3420000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67280000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59726000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -189163000, "free_cash_flow": 294811000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134776000", "ebitda": "201649000", "netIncome": "92496000", "grossProfit": "223797000", "depreciation": "None", "totalRevenue": "871161000", "costOfRevenue": "647364000", "interestIncome": "11838000", "incomeBeforeTax": "122938000", "interestExpense": "11838000", "operatingIncome": "126217000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "30200000", "reportedCurrency": "USD", "netInterestIncome": "-11838000", "nonInterestIncome": "None", "operatingExpenses": "97580000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "647364000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66873000", "sellingGeneralAndAdministrative": "87812000", "netIncomeFromContinuingOperations": "92738000" }, "balance": { "goodwill": "438748000", "inventory": "423976000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "6063559000", "longTermDebt": "1041632000", "shortTermDebt": "51605000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "30956000", "reportedCurrency": "USD", "retainedEarnings": "3241131000", "totalLiabilities": "2700318000", "otherCurrentAssets": "68863000", "totalCurrentAssets": "1159831000", "currentLongTermDebt": "7283000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "619967000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4903728000", "currentAccountsPayable": "222688000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4303472000", "shortLongTermDebtTotal": "1252498000", "totalShareholderEquity": "3361179000", "capitalLeaseObligations": "203583000", "otherCurrentLiabilities": "219581000", "totalCurrentLiabilities": "683770000", "otherNonCurrentLiabilities": "10649000", "totalNonCurrentLiabilities": "2016548000", "cashAndShortTermInvestments": "47025000", "commonStockSharesOutstanding": "55970000", "intangibleAssetsExcludingGoodwill": "30956000", "cashAndCashEquivalentsAtCarryingValue": "47025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92738000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "227531000", "capitalExpenditures": "67280000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189163000", "cashflowFromInvestment": "-59726000", "stockBasedCompensation": "3420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119965000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66873000", "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": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "income_statement": { "revenue": 855455000, "cost_of_revenue": 628908000, "gross_profit": 226547000, "ebit": 136658000, "ebitda": 202328000, "pretax_income": 123928000, "tax_provision": 29550000, "net_income": 94277000, "net_income_to_common": 94277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68383000, "total_current_assets": 1185033000, "total_assets": 6079965000, "short_term_debt": 44418000, "long_term_debt": 1111332000, "total_debt": 1155750000, "total_liabilities": 2690075000, "total_equity": 3388070000, "shares_outstanding": 56437000, "goodwill_and_intangibles": 471871000 }, "cash_flow": { "operating_cash_flow": 93922000, "capital_expenditure": 71473000, "free_cash_flow": 165395000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284514, "ticker_id": 2370, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136658000", "ebitda": "202328000", "netIncome": "94277000", "grossProfit": "226547000", "depreciation": "None", "totalRevenue": "855455000", "costOfRevenue": "628908000", "interestIncome": "12730000", "incomeBeforeTax": "123928000", "interestExpense": "12730000", "operatingIncome": "131846000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "29550000", "reportedCurrency": "USD", "netInterestIncome": "-12730000", "nonInterestIncome": "None", "operatingExpenses": "94701000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "628908000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65670000", "sellingGeneralAndAdministrative": "96388000", "netIncomeFromContinuingOperations": "94378000" }, "balance": { "goodwill": "438748000", "inventory": "426265000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "6079965000", "longTermDebt": "1111332000", "shortTermDebt": "44418000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "33123000", "reportedCurrency": "USD", "retainedEarnings": "3148635000", "totalLiabilities": "2690075000", "otherCurrentAssets": "63931000", "totalCurrentAssets": "1185033000", "currentLongTermDebt": "6433000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "626454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4894932000", "currentAccountsPayable": "250055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4292091000", "shortLongTermDebtTotal": "1297855000", "totalShareholderEquity": "3388070000", "capitalLeaseObligations": "180090000", "otherCurrentLiabilities": "203523000", "totalCurrentLiabilities": "679457000", "otherNonCurrentLiabilities": "10121000", "totalNonCurrentLiabilities": "2010618000", "cashAndShortTermInvestments": "68383000", "commonStockSharesOutstanding": "56437000", "intangibleAssetsExcludingGoodwill": "33123000", "cashAndCashEquivalentsAtCarryingValue": "68383000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94378000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "93922000", "capitalExpenditures": "71473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13643000", "cashflowFromInvestment": "-62974000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65670000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 855455000, "cost_of_revenue": 628908000, "gross_profit": 226547000, "research_and_development": null, "selling_general_admin": 96388000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136658000, "depreciation_amortisation": 65670000, "ebitda": 202328000, "interest_expense": 12730000, "interest_income": null, "other_non_operating": null, "pretax_income": 123928000, "tax_provision": 29550000, "effective_tax_rate": null, "net_income": 94277000, "net_income_continuing_ops": 94378000, "net_income_to_common": 94277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68383000, "short_term_investments": null, "net_receivables": 626454000, "inventory": 426265000, "other_current_assets": null, "total_current_assets": 1185033000, "net_ppe": null, "goodwill": 438748000, "intangible_assets": 33123000, "goodwill_and_intangibles": 471871000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4894932000, "total_assets": 6079965000, "short_term_debt": 44418000, "accounts_payable": 250055000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 679457000, "long_term_debt": 1111332000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2010618000, "total_liabilities": 2690075000, "total_debt": 1155750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3148635000, "total_equity": 3388070000, "shares_outstanding": 56437000, "operating_cash_flow": 93922000, "stock_based_compensation": 3300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71473000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62974000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13643000, "free_cash_flow": 165395000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "136658000", "ebitda": "202328000", "netIncome": "94277000", "grossProfit": "226547000", "depreciation": "None", "totalRevenue": "855455000", "costOfRevenue": "628908000", "interestIncome": "12730000", "incomeBeforeTax": "123928000", "interestExpense": "12730000", "operatingIncome": "131846000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "29550000", "reportedCurrency": "USD", "netInterestIncome": "-12730000", "nonInterestIncome": "None", "operatingExpenses": "94701000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "628908000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65670000", "sellingGeneralAndAdministrative": "96388000", "netIncomeFromContinuingOperations": "94378000" }, "balance": { "goodwill": "438748000", "inventory": "426265000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "6079965000", "longTermDebt": "1111332000", "shortTermDebt": "44418000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "33123000", "reportedCurrency": "USD", "retainedEarnings": "3148635000", "totalLiabilities": "2690075000", "otherCurrentAssets": "63931000", "totalCurrentAssets": "1185033000", "currentLongTermDebt": "6433000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "626454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4894932000", "currentAccountsPayable": "250055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4292091000", "shortLongTermDebtTotal": "1297855000", "totalShareholderEquity": "3388070000", "capitalLeaseObligations": "180090000", "otherCurrentLiabilities": "203523000", "totalCurrentLiabilities": "679457000", "otherNonCurrentLiabilities": "10121000", "totalNonCurrentLiabilities": "2010618000", "cashAndShortTermInvestments": "68383000", "commonStockSharesOutstanding": "56437000", "intangibleAssetsExcludingGoodwill": "33123000", "cashAndCashEquivalentsAtCarryingValue": "68383000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94378000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "93922000", "capitalExpenditures": "71473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13643000", "cashflowFromInvestment": "-62974000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65670000", "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": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "income_statement": { "revenue": 785659000, "cost_of_revenue": 576066000, "gross_profit": 209593000, "ebit": 110880000, "ebitda": 174610000, "pretax_income": 100343000, "tax_provision": 24073000, "net_income": 75986000, "net_income_to_common": 75986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51078000, "total_current_assets": 1102280000, "total_assets": 6014601000, "short_term_debt": 42754000, "long_term_debt": 1091032000, "total_debt": 1133786000, "total_liabilities": 2686847000, "total_equity": 3326035000, "shares_outstanding": 57316000, "goodwill_and_intangibles": 471023000 }, "cash_flow": { "operating_cash_flow": 36541000, "capital_expenditure": 78687000, "free_cash_flow": 115228000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284515, "ticker_id": 2370, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110880000", "ebitda": "174610000", "netIncome": "75986000", "grossProfit": "209593000", "depreciation": "None", "totalRevenue": "785659000", "costOfRevenue": "576066000", "interestIncome": "10537000", "incomeBeforeTax": "100343000", "interestExpense": "10537000", "operatingIncome": "105546000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "24073000", "reportedCurrency": "USD", "netInterestIncome": "-10537000", "nonInterestIncome": "None", "operatingExpenses": "104047000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "576066000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63730000", "sellingGeneralAndAdministrative": "95287000", "netIncomeFromContinuingOperations": "76270000" }, "balance": { "goodwill": "438748000", "inventory": "434706000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "6014601000", "longTermDebt": "1091032000", "shortTermDebt": "42754000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "32275000", "reportedCurrency": "USD", "retainedEarnings": "3054358000", "totalLiabilities": "2686847000", "otherCurrentAssets": "62876000", "totalCurrentAssets": "1102280000", "currentLongTermDebt": "7337000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "553620000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4912321000", "currentAccountsPayable": "272163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4307202000", "shortLongTermDebtTotal": "1280036000", "totalShareholderEquity": "3326035000", "capitalLeaseObligations": "181667000", "otherCurrentLiabilities": "190412000", "totalCurrentLiabilities": "698583000", "otherNonCurrentLiabilities": "9565000", "totalNonCurrentLiabilities": "1988264000", "cashAndShortTermInvestments": "51078000", "commonStockSharesOutstanding": "57316000", "intangibleAssetsExcludingGoodwill": "32275000", "cashAndCashEquivalentsAtCarryingValue": "51078000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76270000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36541000", "capitalExpenditures": "78687000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "115949000", "cashflowFromInvestment": "-175856000", "stockBasedCompensation": "7847000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101473000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63730000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 785659000, "cost_of_revenue": 576066000, "gross_profit": 209593000, "research_and_development": null, "selling_general_admin": 95287000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110880000, "depreciation_amortisation": 63730000, "ebitda": 174610000, "interest_expense": 10537000, "interest_income": null, "other_non_operating": null, "pretax_income": 100343000, "tax_provision": 24073000, "effective_tax_rate": null, "net_income": 75986000, "net_income_continuing_ops": 76270000, "net_income_to_common": 75986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51078000, "short_term_investments": null, "net_receivables": 553620000, "inventory": 434706000, "other_current_assets": null, "total_current_assets": 1102280000, "net_ppe": null, "goodwill": 438748000, "intangible_assets": 32275000, "goodwill_and_intangibles": 471023000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4912321000, "total_assets": 6014601000, "short_term_debt": 42754000, "accounts_payable": 272163000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 698583000, "long_term_debt": 1091032000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1988264000, "total_liabilities": 2686847000, "total_debt": 1133786000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3054358000, "total_equity": 3326035000, "shares_outstanding": 57316000, "operating_cash_flow": 36541000, "stock_based_compensation": 7847000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78687000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -175856000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 115949000, "free_cash_flow": 115228000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "110880000", "ebitda": "174610000", "netIncome": "75986000", "grossProfit": "209593000", "depreciation": "None", "totalRevenue": "785659000", "costOfRevenue": "576066000", "interestIncome": "10537000", "incomeBeforeTax": "100343000", "interestExpense": "10537000", "operatingIncome": "105546000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "24073000", "reportedCurrency": "USD", "netInterestIncome": "-10537000", "nonInterestIncome": "None", "operatingExpenses": "104047000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "576066000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63730000", "sellingGeneralAndAdministrative": "95287000", "netIncomeFromContinuingOperations": "76270000" }, "balance": { "goodwill": "438748000", "inventory": "434706000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "6014601000", "longTermDebt": "1091032000", "shortTermDebt": "42754000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "32275000", "reportedCurrency": "USD", "retainedEarnings": "3054358000", "totalLiabilities": "2686847000", "otherCurrentAssets": "62876000", "totalCurrentAssets": "1102280000", "currentLongTermDebt": "7337000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "553620000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4912321000", "currentAccountsPayable": "272163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4307202000", "shortLongTermDebtTotal": "1280036000", "totalShareholderEquity": "3326035000", "capitalLeaseObligations": "181667000", "otherCurrentLiabilities": "190412000", "totalCurrentLiabilities": "698583000", "otherNonCurrentLiabilities": "9565000", "totalNonCurrentLiabilities": "1988264000", "cashAndShortTermInvestments": "51078000", "commonStockSharesOutstanding": "57316000", "intangibleAssetsExcludingGoodwill": "32275000", "cashAndCashEquivalentsAtCarryingValue": "51078000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76270000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36541000", "capitalExpenditures": "78687000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "115949000", "cashflowFromInvestment": "-175856000", "stockBasedCompensation": "7847000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101473000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63730000", "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": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "income_statement": { "revenue": 802315000, "cost_of_revenue": 605895000, "gross_profit": 196420000, "ebit": 53635000, "ebitda": 116180000, "pretax_income": 42974000, "tax_provision": 6000, "net_income": 42817000, "net_income_to_common": 42817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74444000, "total_current_assets": 1068559000, "total_assets": 5851952000, "short_term_debt": 43953000, "long_term_debt": 866722000, "total_debt": 910675000, "total_liabilities": 2498704000, "total_equity": 3351813000, "shares_outstanding": 57852000, "goodwill_and_intangibles": 473154000 }, "cash_flow": { "operating_cash_flow": 247384000, "capital_expenditure": 96670000, "free_cash_flow": 344054000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284516, "ticker_id": 2370, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53635000", "ebitda": "116180000", "netIncome": "42817000", "grossProfit": "196420000", "depreciation": "None", "totalRevenue": "802315000", "costOfRevenue": "605895000", "interestIncome": "10661000", "incomeBeforeTax": "42974000", "interestExpense": "10661000", "operatingIncome": "50146000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6000", "reportedCurrency": "USD", "netInterestIncome": "-10661000", "nonInterestIncome": "None", "operatingExpenses": "146274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "605895000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62545000", "sellingGeneralAndAdministrative": "82389000", "netIncomeFromContinuingOperations": "42968000" }, "balance": { "goodwill": "438748000", "inventory": "393898000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5851952000", "longTermDebt": "866722000", "shortTermDebt": "43953000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34406000", "reportedCurrency": "USD", "retainedEarnings": "2978372000", "totalLiabilities": "2498704000", "otherCurrentAssets": "63472000", "totalCurrentAssets": "1068559000", "currentLongTermDebt": "8226000", "longTermInvestments": "2900000", "shortTermInvestments": "None", "currentNetReceivables": "536745000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4783393000", "currentAccountsPayable": "251354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4181956000", "shortLongTermDebtTotal": "1058845000", "totalShareholderEquity": "3351813000", "capitalLeaseObligations": "183897000", "otherCurrentLiabilities": "200959000", "totalCurrentLiabilities": "734753000", "otherNonCurrentLiabilities": "9587000", "totalNonCurrentLiabilities": "1763951000", "cashAndShortTermInvestments": "74444000", "commonStockSharesOutstanding": "57852000", "intangibleAssetsExcludingGoodwill": "34406000", "cashAndCashEquivalentsAtCarryingValue": "74444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42816000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "247384000", "capitalExpenditures": "96670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137276000", "cashflowFromInvestment": "-102737000", "stockBasedCompensation": "2712000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33302000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 802315000, "cost_of_revenue": 605895000, "gross_profit": 196420000, "research_and_development": null, "selling_general_admin": 82389000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53635000, "depreciation_amortisation": 62545000, "ebitda": 116180000, "interest_expense": 10661000, "interest_income": null, "other_non_operating": null, "pretax_income": 42974000, "tax_provision": 6000, "effective_tax_rate": null, "net_income": 42817000, "net_income_continuing_ops": 42968000, "net_income_to_common": 42817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74444000, "short_term_investments": null, "net_receivables": 536745000, "inventory": 393898000, "other_current_assets": null, "total_current_assets": 1068559000, "net_ppe": null, "goodwill": 438748000, "intangible_assets": 34406000, "goodwill_and_intangibles": 473154000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4783393000, "total_assets": 5851952000, "short_term_debt": 43953000, "accounts_payable": 251354000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 734753000, "long_term_debt": 866722000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1763951000, "total_liabilities": 2498704000, "total_debt": 910675000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2978372000, "total_equity": 3351813000, "shares_outstanding": 57852000, "operating_cash_flow": 247384000, "stock_based_compensation": 2712000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96670000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102737000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -137276000, "free_cash_flow": 344054000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53635000", "ebitda": "116180000", "netIncome": "42817000", "grossProfit": "196420000", "depreciation": "None", "totalRevenue": "802315000", "costOfRevenue": "605895000", "interestIncome": "10661000", "incomeBeforeTax": "42974000", "interestExpense": "10661000", "operatingIncome": "50146000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6000", "reportedCurrency": "USD", "netInterestIncome": "-10661000", "nonInterestIncome": "None", "operatingExpenses": "146274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "605895000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62545000", "sellingGeneralAndAdministrative": "82389000", "netIncomeFromContinuingOperations": "42968000" }, "balance": { "goodwill": "438748000", "inventory": "393898000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5851952000", "longTermDebt": "866722000", "shortTermDebt": "43953000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34406000", "reportedCurrency": "USD", "retainedEarnings": "2978372000", "totalLiabilities": "2498704000", "otherCurrentAssets": "63472000", "totalCurrentAssets": "1068559000", "currentLongTermDebt": "8226000", "longTermInvestments": "2900000", "shortTermInvestments": "None", "currentNetReceivables": "536745000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4783393000", "currentAccountsPayable": "251354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4181956000", "shortLongTermDebtTotal": "1058845000", "totalShareholderEquity": "3351813000", "capitalLeaseObligations": "183897000", "otherCurrentLiabilities": "200959000", "totalCurrentLiabilities": "734753000", "otherNonCurrentLiabilities": "9587000", "totalNonCurrentLiabilities": "1763951000", "cashAndShortTermInvestments": "74444000", "commonStockSharesOutstanding": "57852000", "intangibleAssetsExcludingGoodwill": "34406000", "cashAndCashEquivalentsAtCarryingValue": "74444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42816000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "247384000", "capitalExpenditures": "96670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137276000", "cashflowFromInvestment": "-102737000", "stockBasedCompensation": "2712000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33302000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62545000", "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": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "income_statement": { "revenue": 831149000, "cost_of_revenue": 612744000, "gross_profit": 218405000, "ebit": 129879000, "ebitda": 190532000, "pretax_income": 117381000, "tax_provision": 27350000, "net_income": 89968000, "net_income_to_common": 89968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67073000, "total_current_assets": 1164333000, "total_assets": 5870723000, "short_term_debt": 42001000, "long_term_debt": 970419000, "total_debt": 1012420000, "total_liabilities": 2567113000, "total_equity": 3302326000, "shares_outstanding": 58186000, "goodwill_and_intangibles": 475284000 }, "cash_flow": { "operating_cash_flow": 206503000, "capital_expenditure": 76383000, "free_cash_flow": 282886000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284518, "ticker_id": 2370, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129879000", "ebitda": "190532000", "netIncome": "89968000", "grossProfit": "218405000", "depreciation": "None", "totalRevenue": "831149000", "costOfRevenue": "612744000", "interestIncome": "12498000", "incomeBeforeTax": "117381000", "interestExpense": "12498000", "operatingIncome": "126930000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "27350000", "reportedCurrency": "USD", "netInterestIncome": "-12498000", "nonInterestIncome": "None", "operatingExpenses": "91475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "612744000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60653000", "sellingGeneralAndAdministrative": "84119000", "netIncomeFromContinuingOperations": "90031000" }, "balance": { "goodwill": "438748000", "inventory": "434151000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5870723000", "longTermDebt": "970419000", "shortTermDebt": "42001000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "36536000", "reportedCurrency": "USD", "retainedEarnings": "2935555000", "totalLiabilities": "2567113000", "otherCurrentAssets": "72617000", "totalCurrentAssets": "1164333000", "currentLongTermDebt": "8174000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "590492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4706390000", "currentAccountsPayable": "248899000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4148848000", "shortLongTermDebtTotal": "1161259000", "totalShareholderEquity": "3302326000", "capitalLeaseObligations": "182666000", "otherCurrentLiabilities": "217208000", "totalCurrentLiabilities": "697978000", "otherNonCurrentLiabilities": "14587000", "totalNonCurrentLiabilities": "1869135000", "cashAndShortTermInvestments": "67073000", "commonStockSharesOutstanding": "58186000", "intangibleAssetsExcludingGoodwill": "36536000", "cashAndCashEquivalentsAtCarryingValue": "67073000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89968000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "206503000", "capitalExpenditures": "76383000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121365000", "cashflowFromInvestment": "-71605000", "stockBasedCompensation": "3438000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55806000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43898000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 831149000, "cost_of_revenue": 612744000, "gross_profit": 218405000, "research_and_development": null, "selling_general_admin": 84119000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129879000, "depreciation_amortisation": 60653000, "ebitda": 190532000, "interest_expense": 12498000, "interest_income": null, "other_non_operating": null, "pretax_income": 117381000, "tax_provision": 27350000, "effective_tax_rate": null, "net_income": 89968000, "net_income_continuing_ops": 90031000, "net_income_to_common": 89968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67073000, "short_term_investments": null, "net_receivables": 590492000, "inventory": 434151000, "other_current_assets": null, "total_current_assets": 1164333000, "net_ppe": null, "goodwill": 438748000, "intangible_assets": 36536000, "goodwill_and_intangibles": 475284000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4706390000, "total_assets": 5870723000, "short_term_debt": 42001000, "accounts_payable": 248899000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 697978000, "long_term_debt": 970419000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1869135000, "total_liabilities": 2567113000, "total_debt": 1012420000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2935555000, "total_equity": 3302326000, "shares_outstanding": 58186000, "operating_cash_flow": 206503000, "stock_based_compensation": 3438000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76383000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71605000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -121365000, "free_cash_flow": 282886000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "129879000", "ebitda": "190532000", "netIncome": "89968000", "grossProfit": "218405000", "depreciation": "None", "totalRevenue": "831149000", "costOfRevenue": "612744000", "interestIncome": "12498000", "incomeBeforeTax": "117381000", "interestExpense": "12498000", "operatingIncome": "126930000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "27350000", "reportedCurrency": "USD", "netInterestIncome": "-12498000", "nonInterestIncome": "None", "operatingExpenses": "91475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "612744000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60653000", "sellingGeneralAndAdministrative": "84119000", "netIncomeFromContinuingOperations": "90031000" }, "balance": { "goodwill": "438748000", "inventory": "434151000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5870723000", "longTermDebt": "970419000", "shortTermDebt": "42001000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "36536000", "reportedCurrency": "USD", "retainedEarnings": "2935555000", "totalLiabilities": "2567113000", "otherCurrentAssets": "72617000", "totalCurrentAssets": "1164333000", "currentLongTermDebt": "8174000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "590492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4706390000", "currentAccountsPayable": "248899000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4148848000", "shortLongTermDebtTotal": "1161259000", "totalShareholderEquity": "3302326000", "capitalLeaseObligations": "182666000", "otherCurrentLiabilities": "217208000", "totalCurrentLiabilities": "697978000", "otherNonCurrentLiabilities": "14587000", "totalNonCurrentLiabilities": "1869135000", "cashAndShortTermInvestments": "67073000", "commonStockSharesOutstanding": "58186000", "intangibleAssetsExcludingGoodwill": "36536000", "cashAndCashEquivalentsAtCarryingValue": "67073000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89968000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "206503000", "capitalExpenditures": "76383000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121365000", "cashflowFromInvestment": "-71605000", "stockBasedCompensation": "3438000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55806000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43898000", "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": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "income_statement": { "revenue": 824390000, "cost_of_revenue": 613714000, "gross_profit": 210676000, "ebit": 123586000, "ebitda": 183068000, "pretax_income": 110767000, "tax_provision": 26785000, "net_income": 83854000, "net_income_to_common": 83854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53540000, "total_current_assets": 1166615000, "total_assets": 5865898000, "short_term_debt": 42369000, "long_term_debt": 1039120000, "total_debt": 1081489000, "total_liabilities": 2603220000, "total_equity": 3261457000, "shares_outstanding": 58592000, "goodwill_and_intangibles": 477415000 }, "cash_flow": { "operating_cash_flow": 179319000, "capital_expenditure": 88560000, "free_cash_flow": 267879000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284519, "ticker_id": 2370, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123586000", "ebitda": "183068000", "netIncome": "83854000", "grossProfit": "210676000", "depreciation": "None", "totalRevenue": "824390000", "costOfRevenue": "613714000", "interestIncome": "None", "incomeBeforeTax": "110767000", "interestExpense": "12819000", "operatingIncome": "120498000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "26785000", "reportedCurrency": "USD", "netInterestIncome": "-12819000", "nonInterestIncome": "None", "operatingExpenses": "90178000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "613714000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59482000", "sellingGeneralAndAdministrative": "80383000", "netIncomeFromContinuingOperations": "83982000" }, "balance": { "goodwill": "438748000", "inventory": "445304000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5865898000", "longTermDebt": "1039120000", "shortTermDebt": "42369000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "38667000", "reportedCurrency": "USD", "retainedEarnings": "2845587000", "totalLiabilities": "2603220000", "otherCurrentAssets": "69946000", "totalCurrentAssets": "1166615000", "currentLongTermDebt": "8970000", "longTermInvestments": "None", "shortTermInvestments": "150432000", "currentNetReceivables": "597825000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4699283000", "currentAccountsPayable": "266820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1225739000", "totalShareholderEquity": "3261457000", "capitalLeaseObligations": "177649000", "otherCurrentLiabilities": "211276000", "totalCurrentLiabilities": "684623000", "otherNonCurrentLiabilities": "14548000", "totalNonCurrentLiabilities": "1918597000", "cashAndShortTermInvestments": "53540000", "commonStockSharesOutstanding": "58592000", "intangibleAssetsExcludingGoodwill": "38667000", "cashAndCashEquivalentsAtCarryingValue": "53540000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83982000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "179319000", "capitalExpenditures": "88560000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53845000", "cashflowFromInvestment": "-147150000", "stockBasedCompensation": "2991000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43679000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59482000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 824390000, "cost_of_revenue": 613714000, "gross_profit": 210676000, "research_and_development": null, "selling_general_admin": 80383000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123586000, "depreciation_amortisation": 59482000, "ebitda": 183068000, "interest_expense": 12819000, "interest_income": null, "other_non_operating": null, "pretax_income": 110767000, "tax_provision": 26785000, "effective_tax_rate": null, "net_income": 83854000, "net_income_continuing_ops": 83982000, "net_income_to_common": 83854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53540000, "short_term_investments": 150432000, "net_receivables": 597825000, "inventory": 445304000, "other_current_assets": null, "total_current_assets": 1166615000, "net_ppe": null, "goodwill": 438748000, "intangible_assets": 38667000, "goodwill_and_intangibles": 477415000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4699283000, "total_assets": 5865898000, "short_term_debt": 42369000, "accounts_payable": 266820000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 684623000, "long_term_debt": 1039120000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1918597000, "total_liabilities": 2603220000, "total_debt": 1081489000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2845587000, "total_equity": 3261457000, "shares_outstanding": 58592000, "operating_cash_flow": 179319000, "stock_based_compensation": 2991000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88560000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -147150000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53845000, "free_cash_flow": 267879000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "123586000", "ebitda": "183068000", "netIncome": "83854000", "grossProfit": "210676000", "depreciation": "None", "totalRevenue": "824390000", "costOfRevenue": "613714000", "interestIncome": "None", "incomeBeforeTax": "110767000", "interestExpense": "12819000", "operatingIncome": "120498000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "26785000", "reportedCurrency": "USD", "netInterestIncome": "-12819000", "nonInterestIncome": "None", "operatingExpenses": "90178000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "613714000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59482000", "sellingGeneralAndAdministrative": "80383000", "netIncomeFromContinuingOperations": "83982000" }, "balance": { "goodwill": "438748000", "inventory": "445304000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5865898000", "longTermDebt": "1039120000", "shortTermDebt": "42369000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "38667000", "reportedCurrency": "USD", "retainedEarnings": "2845587000", "totalLiabilities": "2603220000", "otherCurrentAssets": "69946000", "totalCurrentAssets": "1166615000", "currentLongTermDebt": "8970000", "longTermInvestments": "None", "shortTermInvestments": "150432000", "currentNetReceivables": "597825000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4699283000", "currentAccountsPayable": "266820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1225739000", "totalShareholderEquity": "3261457000", "capitalLeaseObligations": "177649000", "otherCurrentLiabilities": "211276000", "totalCurrentLiabilities": "684623000", "otherNonCurrentLiabilities": "14548000", "totalNonCurrentLiabilities": "1918597000", "cashAndShortTermInvestments": "53540000", "commonStockSharesOutstanding": "58592000", "intangibleAssetsExcludingGoodwill": "38667000", "cashAndCashEquivalentsAtCarryingValue": "53540000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83982000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "179319000", "capitalExpenditures": "88560000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53845000", "cashflowFromInvestment": "-147150000", "stockBasedCompensation": "2991000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43679000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59482000", "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": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "income_statement": { "revenue": 808022000, "cost_of_revenue": 608323000, "gross_profit": 199699000, "ebit": 104792000, "ebitda": 162434000, "pretax_income": 91641000, "tax_provision": 21726000, "net_income": 70068000, "net_income_to_common": 70068000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75216000, "total_current_assets": 1175478000, "total_assets": 5775837000, "short_term_debt": 41244000, "long_term_debt": null, "total_debt": 41244000, "total_liabilities": 2559096000, "total_equity": 3215648000, "shares_outstanding": 58819000, "goodwill_and_intangibles": 479545000 }, "cash_flow": { "operating_cash_flow": 123288000, "capital_expenditure": 81047000, "free_cash_flow": 204335000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284520, "ticker_id": 2370, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104792000", "ebitda": "162434000", "netIncome": "70068000", "grossProfit": "199699000", "depreciation": "None", "totalRevenue": "808022000", "costOfRevenue": "608323000", "interestIncome": "None", "incomeBeforeTax": "91641000", "interestExpense": "13151000", "operatingIncome": "101523000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "21726000", "reportedCurrency": "USD", "netInterestIncome": "-13151000", "nonInterestIncome": "None", "operatingExpenses": "98176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "608323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57642000", "sellingGeneralAndAdministrative": "90206000", "netIncomeFromContinuingOperations": "69915000" }, "balance": { "goodwill": "438748000", "inventory": "446803000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5775837000", "longTermDebt": "None", "shortTermDebt": "41244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "40797000", "reportedCurrency": "USD", "retainedEarnings": "2761733000", "totalLiabilities": "2559096000", "otherCurrentAssets": "124318000", "totalCurrentAssets": "1175478000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "65154000", "currentNetReceivables": "529141000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4600359000", "currentAccountsPayable": "249644000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1230045999", "totalShareholderEquity": "3215648000", "capitalLeaseObligations": "169581000", "otherCurrentLiabilities": "206071000", "totalCurrentLiabilities": "650394000", "otherNonCurrentLiabilities": "1908702000", "totalNonCurrentLiabilities": "1908702000", "cashAndShortTermInvestments": "75216000", "commonStockSharesOutstanding": "58819000", "intangibleAssetsExcludingGoodwill": "40797000", "cashAndCashEquivalentsAtCarryingValue": "75216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69915000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "123288000", "capitalExpenditures": "81047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2014000", "cashflowFromInvestment": "-78635000", "stockBasedCompensation": "6408000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41787000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57642000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 808022000, "cost_of_revenue": 608323000, "gross_profit": 199699000, "research_and_development": null, "selling_general_admin": 90206000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104792000, "depreciation_amortisation": 57642000, "ebitda": 162434000, "interest_expense": 13151000, "interest_income": null, "other_non_operating": null, "pretax_income": 91641000, "tax_provision": 21726000, "effective_tax_rate": null, "net_income": 70068000, "net_income_continuing_ops": 69915000, "net_income_to_common": 70068000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75216000, "short_term_investments": 65154000, "net_receivables": 529141000, "inventory": 446803000, "other_current_assets": null, "total_current_assets": 1175478000, "net_ppe": null, "goodwill": 438748000, "intangible_assets": 40797000, "goodwill_and_intangibles": 479545000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4600359000, "total_assets": 5775837000, "short_term_debt": 41244000, "accounts_payable": 249644000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 650394000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1908702000, "total_liabilities": 2559096000, "total_debt": 41244000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2761733000, "total_equity": 3215648000, "shares_outstanding": 58819000, "operating_cash_flow": 123288000, "stock_based_compensation": 6408000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81047000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78635000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2014000, "free_cash_flow": 204335000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "104792000", "ebitda": "162434000", "netIncome": "70068000", "grossProfit": "199699000", "depreciation": "None", "totalRevenue": "808022000", "costOfRevenue": "608323000", "interestIncome": "None", "incomeBeforeTax": "91641000", "interestExpense": "13151000", "operatingIncome": "101523000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "21726000", "reportedCurrency": "USD", "netInterestIncome": "-13151000", "nonInterestIncome": "None", "operatingExpenses": "98176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "608323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57642000", "sellingGeneralAndAdministrative": "90206000", "netIncomeFromContinuingOperations": "69915000" }, "balance": { "goodwill": "438748000", "inventory": "446803000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5775837000", "longTermDebt": "None", "shortTermDebt": "41244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "40797000", "reportedCurrency": "USD", "retainedEarnings": "2761733000", "totalLiabilities": "2559096000", "otherCurrentAssets": "124318000", "totalCurrentAssets": "1175478000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "65154000", "currentNetReceivables": "529141000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4600359000", "currentAccountsPayable": "249644000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1230045999", "totalShareholderEquity": "3215648000", "capitalLeaseObligations": "169581000", "otherCurrentLiabilities": "206071000", "totalCurrentLiabilities": "650394000", "otherNonCurrentLiabilities": "1908702000", "totalNonCurrentLiabilities": "1908702000", "cashAndShortTermInvestments": "75216000", "commonStockSharesOutstanding": "58819000", "intangibleAssetsExcludingGoodwill": "40797000", "cashAndCashEquivalentsAtCarryingValue": "75216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69915000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "123288000", "capitalExpenditures": "81047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2014000", "cashflowFromInvestment": "-78635000", "stockBasedCompensation": "6408000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41787000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57642000", "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": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "income_statement": { "revenue": 799176000, "cost_of_revenue": 616637000, "gross_profit": 182539000, "ebit": 94564000, "ebitda": 149469000, "pretax_income": 81449000, "tax_provision": 19487000, "net_income": 61906000, "net_income_to_common": 61906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32577000, "total_current_assets": 1135161000, "total_assets": 5722197000, "short_term_debt": 41408000, "long_term_debt": 1008527000, "total_debt": 1049935000, "total_liabilities": 2535520000, "total_equity": 3185431000, "shares_outstanding": 59335000, "goodwill_and_intangibles": 481675000 }, "cash_flow": { "operating_cash_flow": 216001000, "capital_expenditure": 126767000, "free_cash_flow": 342768000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284521, "ticker_id": 2370, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94564000", "ebitda": "149469000", "netIncome": "61906000", "grossProfit": "182539000", "depreciation": "None", "totalRevenue": "799176000", "costOfRevenue": "616637000", "interestIncome": "None", "incomeBeforeTax": "81449000", "interestExpense": "13115000", "operatingIncome": "92819000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "19487000", "reportedCurrency": "USD", "netInterestIncome": "-13115000", "nonInterestIncome": "None", "operatingExpenses": "89720000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "616637000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54905000", "sellingGeneralAndAdministrative": "84343000", "netIncomeFromContinuingOperations": "61962000" }, "balance": { "goodwill": "438748000", "inventory": "454389000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5722197000", "longTermDebt": "1008527000", "shortTermDebt": "41408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "42927000", "reportedCurrency": "USD", "retainedEarnings": "2691665000", "totalLiabilities": "2535520000", "otherCurrentAssets": "69479000", "totalCurrentAssets": "1135161000", "currentLongTermDebt": "8068000", "longTermInvestments": "2576000", "shortTermInvestments": "None", "currentNetReceivables": "578716000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4587036000", "currentAccountsPayable": "269378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1188746000", "totalShareholderEquity": "3185431000", "capitalLeaseObligations": "172151000", "otherCurrentLiabilities": "197391000", "totalCurrentLiabilities": "675795000", "otherNonCurrentLiabilities": "15830000", "totalNonCurrentLiabilities": "1859725000", "cashAndShortTermInvestments": "32577000", "commonStockSharesOutstanding": "59335000", "intangibleAssetsExcludingGoodwill": "42927000", "cashAndCashEquivalentsAtCarryingValue": "32577000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61962000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7694000", "operatingCashflow": "216001000", "capitalExpenditures": "126767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103008000", "cashflowFromInvestment": "-122532000", "stockBasedCompensation": "2631000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52203000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54905000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 799176000, "cost_of_revenue": 616637000, "gross_profit": 182539000, "research_and_development": null, "selling_general_admin": 84343000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94564000, "depreciation_amortisation": 54905000, "ebitda": 149469000, "interest_expense": 13115000, "interest_income": null, "other_non_operating": null, "pretax_income": 81449000, "tax_provision": 19487000, "effective_tax_rate": null, "net_income": 61906000, "net_income_continuing_ops": 61962000, "net_income_to_common": 61906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32577000, "short_term_investments": null, "net_receivables": 578716000, "inventory": 454389000, "other_current_assets": null, "total_current_assets": 1135161000, "net_ppe": null, "goodwill": 438748000, "intangible_assets": 42927000, "goodwill_and_intangibles": 481675000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4587036000, "total_assets": 5722197000, "short_term_debt": 41408000, "accounts_payable": 269378000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 675795000, "long_term_debt": 1008527000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1859725000, "total_liabilities": 2535520000, "total_debt": 1049935000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2691665000, "total_equity": 3185431000, "shares_outstanding": 59335000, "operating_cash_flow": 216001000, "stock_based_compensation": 2631000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126767000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122532000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -103008000, "free_cash_flow": 342768000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94564000", "ebitda": "149469000", "netIncome": "61906000", "grossProfit": "182539000", "depreciation": "None", "totalRevenue": "799176000", "costOfRevenue": "616637000", "interestIncome": "None", "incomeBeforeTax": "81449000", "interestExpense": "13115000", "operatingIncome": "92819000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "19487000", "reportedCurrency": "USD", "netInterestIncome": "-13115000", "nonInterestIncome": "None", "operatingExpenses": "89720000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "616637000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54905000", "sellingGeneralAndAdministrative": "84343000", "netIncomeFromContinuingOperations": "61962000" }, "balance": { "goodwill": "438748000", "inventory": "454389000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5722197000", "longTermDebt": "1008527000", "shortTermDebt": "41408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "42927000", "reportedCurrency": "USD", "retainedEarnings": "2691665000", "totalLiabilities": "2535520000", "otherCurrentAssets": "69479000", "totalCurrentAssets": "1135161000", "currentLongTermDebt": "8068000", "longTermInvestments": "2576000", "shortTermInvestments": "None", "currentNetReceivables": "578716000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4587036000", "currentAccountsPayable": "269378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1188746000", "totalShareholderEquity": "3185431000", "capitalLeaseObligations": "172151000", "otherCurrentLiabilities": "197391000", "totalCurrentLiabilities": "675795000", "otherNonCurrentLiabilities": "15830000", "totalNonCurrentLiabilities": "1859725000", "cashAndShortTermInvestments": "32577000", "commonStockSharesOutstanding": "59335000", "intangibleAssetsExcludingGoodwill": "42927000", "cashAndCashEquivalentsAtCarryingValue": "32577000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61962000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7694000", "operatingCashflow": "216001000", "capitalExpenditures": "126767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103008000", "cashflowFromInvestment": "-122532000", "stockBasedCompensation": "2631000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52203000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54905000", "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": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "income_statement": { "revenue": 764772000, "cost_of_revenue": 583986000, "gross_profit": 180786000, "ebit": 95112000, "ebitda": 148557000, "pretax_income": 81726000, "tax_provision": 18722000, "net_income": 62964000, "net_income_to_common": 62964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42116000, "total_current_assets": 1195571000, "total_assets": 5682880000, "short_term_debt": 41778000, "long_term_debt": 1058248000, "total_debt": 1100026000, "total_liabilities": 2524798000, "total_equity": 3156892000, "shares_outstanding": 59746000, "goodwill_and_intangibles": 483806000 }, "cash_flow": { "operating_cash_flow": 96278000, "capital_expenditure": 103718000, "free_cash_flow": 199996000, "dividends_paid": 72473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284523, "ticker_id": 2370, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95112000", "ebitda": "148557000", "netIncome": "62964000", "grossProfit": "180786000", "depreciation": "None", "totalRevenue": "764772000", "costOfRevenue": "583986000", "interestIncome": "13386000", "incomeBeforeTax": "81726000", "interestExpense": "13386000", "operatingIncome": "93523000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "18722000", "reportedCurrency": "USD", "netInterestIncome": "-13386000", "nonInterestIncome": "None", "operatingExpenses": "87263000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "583986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53445000", "sellingGeneralAndAdministrative": "88791000", "netIncomeFromContinuingOperations": "63004000" }, "balance": { "goodwill": "438748000", "inventory": "505506000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5682880000", "longTermDebt": "1058248000", "shortTermDebt": "41778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "45058000", "reportedCurrency": "USD", "retainedEarnings": "2629759000", "totalLiabilities": "2524798000", "otherCurrentAssets": "79382000", "totalCurrentAssets": "1195571000", "currentLongTermDebt": "9608000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "568567000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4487309000", "currentAccountsPayable": "258125999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3937222000", "shortLongTermDebtTotal": "1242263000", "totalShareholderEquity": "3156892000", "capitalLeaseObligations": "174407000", "otherCurrentLiabilities": "199124000", "totalCurrentLiabilities": "635852000", "otherNonCurrentLiabilities": "15750000", "totalNonCurrentLiabilities": "1888946000", "cashAndShortTermInvestments": "42116000", "commonStockSharesOutstanding": "59746000", "intangibleAssetsExcludingGoodwill": "45058000", "cashAndCashEquivalentsAtCarryingValue": "42116000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62933000", "profitLoss": "None", "dividendPayout": "72473000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96278000", "capitalExpenditures": "103718000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49136000", "cashflowFromInvestment": "-139901000", "stockBasedCompensation": "3398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23310000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53445000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 764772000, "cost_of_revenue": 583986000, "gross_profit": 180786000, "research_and_development": null, "selling_general_admin": 88791000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95112000, "depreciation_amortisation": 53445000, "ebitda": 148557000, "interest_expense": 13386000, "interest_income": null, "other_non_operating": null, "pretax_income": 81726000, "tax_provision": 18722000, "effective_tax_rate": null, "net_income": 62964000, "net_income_continuing_ops": 63004000, "net_income_to_common": 62964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42116000, "short_term_investments": null, "net_receivables": 568567000, "inventory": 505506000, "other_current_assets": null, "total_current_assets": 1195571000, "net_ppe": null, "goodwill": 438748000, "intangible_assets": 45058000, "goodwill_and_intangibles": 483806000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4487309000, "total_assets": 5682880000, "short_term_debt": 41778000, "accounts_payable": 258125999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 635852000, "long_term_debt": 1058248000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1888946000, "total_liabilities": 2524798000, "total_debt": 1100026000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2629759000, "total_equity": 3156892000, "shares_outstanding": 59746000, "operating_cash_flow": 96278000, "stock_based_compensation": 3398000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103718000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139901000, "dividends_paid": 72473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 49136000, "free_cash_flow": 199996000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95112000", "ebitda": "148557000", "netIncome": "62964000", "grossProfit": "180786000", "depreciation": "None", "totalRevenue": "764772000", "costOfRevenue": "583986000", "interestIncome": "13386000", "incomeBeforeTax": "81726000", "interestExpense": "13386000", "operatingIncome": "93523000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "18722000", "reportedCurrency": "USD", "netInterestIncome": "-13386000", "nonInterestIncome": "None", "operatingExpenses": "87263000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "583986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53445000", "sellingGeneralAndAdministrative": "88791000", "netIncomeFromContinuingOperations": "63004000" }, "balance": { "goodwill": "438748000", "inventory": "505506000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5682880000", "longTermDebt": "1058248000", "shortTermDebt": "41778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "45058000", "reportedCurrency": "USD", "retainedEarnings": "2629759000", "totalLiabilities": "2524798000", "otherCurrentAssets": "79382000", "totalCurrentAssets": "1195571000", "currentLongTermDebt": "9608000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "568567000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4487309000", "currentAccountsPayable": "258125999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3937222000", "shortLongTermDebtTotal": "1242263000", "totalShareholderEquity": "3156892000", "capitalLeaseObligations": "174407000", "otherCurrentLiabilities": "199124000", "totalCurrentLiabilities": "635852000", "otherNonCurrentLiabilities": "15750000", "totalNonCurrentLiabilities": "1888946000", "cashAndShortTermInvestments": "42116000", "commonStockSharesOutstanding": "59746000", "intangibleAssetsExcludingGoodwill": "45058000", "cashAndCashEquivalentsAtCarryingValue": "42116000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62933000", "profitLoss": "None", "dividendPayout": "72473000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96278000", "capitalExpenditures": "103718000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49136000", "cashflowFromInvestment": "-139901000", "stockBasedCompensation": "3398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23310000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53445000", "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": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "income_statement": { "revenue": 777248000, "cost_of_revenue": 597766000, "gross_profit": 179482000, "ebit": 88564000, "ebitda": 140261000, "pretax_income": 76278000, "tax_provision": 18960000, "net_income": 57367000, "net_income_to_common": 57367000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36603000, "total_current_assets": 1168656000, "total_assets": 5574579000, "short_term_debt": 40581000, "long_term_debt": 990954000, "total_debt": 1031535000, "total_liabilities": 2461770000, "total_equity": 3110644000, "shares_outstanding": 60085000, "goodwill_and_intangibles": 485936000 }, "cash_flow": { "operating_cash_flow": 211469000, "capital_expenditure": 98046000, "free_cash_flow": 309515000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284524, "ticker_id": 2370, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:02.277430+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88564000", "ebitda": "140261000", "netIncome": "57367000", "grossProfit": "179482000", "depreciation": "None", "totalRevenue": "777248000", "costOfRevenue": "597766000", "interestIncome": "12286000", "incomeBeforeTax": "76278000", "interestExpense": "12286000", "operatingIncome": "87300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "18960000", "reportedCurrency": "USD", "netInterestIncome": "-12286000", "nonInterestIncome": "None", "operatingExpenses": "92182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "597766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51697000", "sellingGeneralAndAdministrative": "82896000", "netIncomeFromContinuingOperations": "57318000" }, "balance": { "goodwill": "438748000", "inventory": "504514000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5574579000", "longTermDebt": "990954000", "shortTermDebt": "40581000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "47188000", "reportedCurrency": "USD", "retainedEarnings": "2566795000", "totalLiabilities": "2461770000", "otherCurrentAssets": "67787000", "totalCurrentAssets": "1168656000", "currentLongTermDebt": "7447000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "559752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4405923000", "currentAccountsPayable": "279519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3850443000", "shortLongTermDebtTotal": "1174005000", "totalShareholderEquity": "3110644000", "capitalLeaseObligations": "175604000", "otherCurrentLiabilities": "205254000", "totalCurrentLiabilities": "656297000", "otherNonCurrentLiabilities": "15521000", "totalNonCurrentLiabilities": "1805473000", "cashAndShortTermInvestments": "36603000", "commonStockSharesOutstanding": "60085000", "intangibleAssetsExcludingGoodwill": "47188000", "cashAndCashEquivalentsAtCarryingValue": "36603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57318000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "211469000", "capitalExpenditures": "98046000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116017000", "cashflowFromInvestment": "-85548000", "stockBasedCompensation": "3104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34416000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51697000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 777248000, "cost_of_revenue": 597766000, "gross_profit": 179482000, "research_and_development": null, "selling_general_admin": 82896000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88564000, "depreciation_amortisation": 51697000, "ebitda": 140261000, "interest_expense": 12286000, "interest_income": null, "other_non_operating": null, "pretax_income": 76278000, "tax_provision": 18960000, "effective_tax_rate": null, "net_income": 57367000, "net_income_continuing_ops": 57318000, "net_income_to_common": 57367000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36603000, "short_term_investments": null, "net_receivables": 559752000, "inventory": 504514000, "other_current_assets": null, "total_current_assets": 1168656000, "net_ppe": null, "goodwill": 438748000, "intangible_assets": 47188000, "goodwill_and_intangibles": 485936000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4405923000, "total_assets": 5574579000, "short_term_debt": 40581000, "accounts_payable": 279519000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 656297000, "long_term_debt": 990954000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1805473000, "total_liabilities": 2461770000, "total_debt": 1031535000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2566795000, "total_equity": 3110644000, "shares_outstanding": 60085000, "operating_cash_flow": 211469000, "stock_based_compensation": 3104000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98046000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85548000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -116017000, "free_cash_flow": 309515000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88564000", "ebitda": "140261000", "netIncome": "57367000", "grossProfit": "179482000", "depreciation": "None", "totalRevenue": "777248000", "costOfRevenue": "597766000", "interestIncome": "12286000", "incomeBeforeTax": "76278000", "interestExpense": "12286000", "operatingIncome": "87300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "18960000", "reportedCurrency": "USD", "netInterestIncome": "-12286000", "nonInterestIncome": "None", "operatingExpenses": "92182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "597766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51697000", "sellingGeneralAndAdministrative": "82896000", "netIncomeFromContinuingOperations": "57318000" }, "balance": { "goodwill": "438748000", "inventory": "504514000", "commonStock": "6547000", "currentDebt": "None", "investments": "None", "totalAssets": "5574579000", "longTermDebt": "990954000", "shortTermDebt": "40581000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "47188000", "reportedCurrency": "USD", "retainedEarnings": "2566795000", "totalLiabilities": "2461770000", "otherCurrentAssets": "67787000", "totalCurrentAssets": "1168656000", "currentLongTermDebt": "7447000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "559752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4405923000", "currentAccountsPayable": "279519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3850443000", "shortLongTermDebtTotal": "1174005000", "totalShareholderEquity": "3110644000", "capitalLeaseObligations": "175604000", "otherCurrentLiabilities": "205254000", "totalCurrentLiabilities": "656297000", "otherNonCurrentLiabilities": "15521000", "totalNonCurrentLiabilities": "1805473000", "cashAndShortTermInvestments": "36603000", "commonStockSharesOutstanding": "60085000", "intangibleAssetsExcludingGoodwill": "47188000", "cashAndCashEquivalentsAtCarryingValue": "36603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57318000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "211469000", "capitalExpenditures": "98046000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116017000", "cashflowFromInvestment": "-85548000", "stockBasedCompensation": "3104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34416000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51697000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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" ] } } }