{ "ticker": { "uuid": "e016ca4f-7f2a-4281-b39a-e9a343f672d0", "symbol": "AUNA", "name": "Auna S.A.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/e016ca4f-7f2a-4281-b39a-e9a343f672d0/", "api_url": "https://sharemaestro.com/factors/api/tickers/e016ca4f-7f2a-4281-b39a-e9a343f672d0/" }, "ticker_metadata": { "id": 288, "uuid": "e016ca4f-7f2a-4281-b39a-e9a343f672d0", "symbol": "AUNA", "name": "Auna S.A.", "asset_type": "equity", "market_cap": 307334000, "stock_exchange_id": 3, "industry": "Medical Care Facilities", "sector": "Healthcare", "description": "Auna S.A. is a leading telecommunications and digital services provider in Latin America, offering a diverse range of integrated solutions that enhance connectivity for both residential and business clients. The company's extensive portfolio includes high-speed internet, television, and mobile services, underscoring its commitment to innovation and superior customer experience. Auna's robust infrastructure and strategic positioning enable it to capitalize on the increasing demand for advanced telecommunications solutions, making it an attractive investment opportunity for institutional investors seeking exposure to the region's expanding digital economy.", "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": "e016ca4f-7f2a-4281-b39a-e9a343f672d0", "symbol": "AUNA", "name": "Auna S.A.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/e016ca4f-7f2a-4281-b39a-e9a343f672d0/", "api_url": "https://sharemaestro.com/factors/api/tickers/e016ca4f-7f2a-4281-b39a-e9a343f672d0/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.67, "value": 0.97, "quality": 0.26, "momentum": 0.1, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 4.41, "market_cap": 320852001.96, "pe_ratio": 4.7085, "earnings_yield": 0.2124, "ebitda_to_ev": 0.2176, "shareholder_yield": 0, "roe": 0.0392, "piotroski_f_score": 5, "momentum_12_1": -0.2212, "volatility_252d": 0.4189 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:05.346143+00:00", "batch_id": "" }, "size": { "price_close": 4.41, "market_cap": 320852001.96, "market_cap_usd": 320852001.96, "enterprise_value": 3631008001.96, "shares_outstanding": 72755556, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 4.7085, "pb_ratio": 0.1846, "ptbv_ratio": null, "ps_ratio": 0.071, "pcf_ratio": 0.5338, "pfcf_ratio": 0.4524, "ev_ebitda": 4.595, "ev_ebit": 6.4417, "ev_sales": 0.8034, "ev_fcf": 5.1194, "earnings_yield": 0.2124, "fcf_yield": 0.1953, "price_to_sales": 0.071, "price_to_book": 0.1846, "price_to_cashflow": 0.5338, "ebitda_to_ev": 0.2176, "sales_yield": 1.2448 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.379, "operating_margin": 0.1247, "net_margin": 0.0151, "ebitda_margin": 0.1748, "fcf_margin": 0.1569, "roe": 0.0392, "roa": 0.0089, "roic": 0.0597, "roc_greenblatt": null, "asset_turnover": 0.5879, "cash_conversion": 10.4085, "accruals_ratio": -0.0693, "sbc_to_revenue": 0.0023, "piotroski_f_score": 5, "altman_z_score": 0.8549, "earnings_stability_5y": 1.7993, "revenue_stability_5y": 0.4757, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2228, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.3185, "net_debt_to_ebitda": 4.189, "debt_to_assets": 0.4837, "interest_coverage": 1.3759, "current_ratio": 1.0891, "quick_ratio": 1.0024, "net_debt": 3310156000, "local_beta": -0.0006, "volatility_252d": 0.4189, "volatility_60d": 1.0629, "max_drawdown_12m": -0.387, "risk_adjusted_momentum": -0.528 }, "growth": { "revenue_growth_1y": 0.0385, "revenue_growth_3y_cagr": 0.2139, "revenue_growth_5y_cagr": 0.2488, "eps_growth_1y": -0.5769, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0766, "book_value_growth_1y": 1.4356, "revenue_growth": 0.0385, "earnings_growth": -0.5769 }, "momentum": { "price_return_1m": -0.1302, "price_return_3m": -0.087, "price_return_6m": -0.1127, "price_return_9m": -0.3066, "price_return_12m": -0.3226, "price_return_12m_ex1m": -0.2212, "momentum_6m": -0.1127, "momentum_12m": -0.3226, "momentum_12_1": -0.2212, "distance_from_52w_high": -0.3486, "distance_from_52w_low": 0.0627, "relative_strength": -0.4225 }, "raw_ttm": { "revenue_ttm": 4519812000, "gross_profit_ttm": 1713170000, "ebit_ttm": 563670000, "ebitda_ttm": 790209000, "net_income_ttm": 68143000, "eps_diluted_ttm": 0.9366, "operating_cash_flow_ttm": 601051246, "capital_expenditure_ttm": 108217709, "fcf_ttm": 709268955, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 409673000, "cash_and_equivalents": 408586000, "total_current_assets": 2000553000, "total_current_liabilities": 1836953000, "net_ppe": null, "total_assets": 7687791000, "total_debt": 3718742000, "total_equity": 1738547000, "net_working_capital": 185920000, "book_value_per_share": 23.8957, "retained_earnings": -186067000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -965562725, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 7, "rank_pb": 3, "rank_ptbv": 50, "rank_ps": 2, "rank_pcf": 2, "rank_ev_ebitda": 10, "rank_ev_ebit": 31, "rank_earnings_yield": 7, "rank_fcf_yield": 17, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 63, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 60, "rank_fcf_margin": 57, "rank_piotroski": 57, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 93, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 83, "rank_relative_strength": 86 }, "composites": { "value_composite": 3, "quality_composite": 74, "momentum_composite": 90, "growth_composite": 92, "yield_composite": 88, "svqf_composite": 4, "vc1_composite": 2, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 70, "overall_composite": 33, "quality_value_composite": 0.5022, "os_score": 0.67, "value_percentile": 0.97, "quality_percentile": 0.26, "momentum_percentile": 0.1, "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": 4, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true, "trending_value_rank": 70, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3569, "ticker_id": 288, "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": "2026-06-07T06:52:05.346143+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.41, "market_cap": 320852001.96, "market_cap_usd": 320852001.96, "enterprise_value": 3631008001.96, "shares_outstanding": 72755556, "fx_rate_to_usd": null, "pe_ratio": 4.70851007, "pb_ratio": 0.18455181, "ptbv_ratio": null, "ps_ratio": 0.07098791, "pcf_ratio": 0.53381805, "pfcf_ratio": 0.45237001, "ev_ebitda": 4.59499702, "ev_ebit": 6.44172655, "ev_sales": 0.80335377, "ev_fcf": 5.11936689, "earnings_yield": 0.21238141, "fcf_yield": 0.19533665, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.37903568, "operating_margin": 0.12471094, "net_margin": 0.01507651, "ebitda_margin": 0.17483227, "fcf_margin": 0.15692444, "roe": 0.03919537, "roa": 0.00886379, "roic": 0.05974581, "roc_greenblatt": null, "asset_turnover": 0.58792077, "cash_conversion": 10.40853727, "accruals_ratio": -0.06931877, "sbc_to_revenue": 0.00230054, "debt_to_equity": 3.31854014, "net_debt_to_ebitda": 4.18896267, "debt_to_assets": 0.48372049, "interest_coverage": 1.37590224, "current_ratio": 1.08906053, "quick_ratio": 1.00238928, "net_debt": 3310156000, "revenue_growth_1y": 0.03854924, "revenue_growth_3y_cagr": 0.21389939, "revenue_growth_5y_cagr": 0.248819, "eps_growth_1y": -0.57694337, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.07660016, "book_value_growth_1y": 1.43561654, "piotroski_f_score": 5, "altman_z_score": 0.85489718, "earnings_stability_5y": 1.799341, "revenue_stability_5y": 0.475666, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13017751, "price_return_3m": -0.08695652, "price_return_6m": -0.11267606, "price_return_9m": -0.30660377, "price_return_12m": -0.32258065, "price_return_12m_ex1m": -0.22119816, "distance_from_52w_high": -0.34859675, "distance_from_52w_low": 0.0626506, "relative_strength": -0.42254423, "local_beta": -0.0006, "volatility_252d": 0.41894, "volatility_60d": 1.062922, "max_drawdown_12m": -0.38700148, "revenue_ttm": 4519812000, "gross_profit_ttm": 1713170000, "ebit_ttm": 563670000, "ebitda_ttm": 790209000, "net_income_ttm": 68143000, "eps_diluted_ttm": 0.93660201, "operating_cash_flow_ttm": 601051246, "capital_expenditure_ttm": 108217709, "fcf_ttm": 709268955, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 409673000, "cash_and_equivalents": 408586000, "total_current_assets": 2000553000, "total_current_liabilities": 1836953000, "net_ppe": null, "total_assets": 7687791000, "total_debt": 3718742000, "total_equity": 1738547000, "net_working_capital": 185920000, "book_value_per_share": 23.89572832, "retained_earnings": -186067000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -965562725, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 7, "rank_pb": 3, "rank_ptbv": 50, "rank_ps": 2, "rank_pcf": 2, "rank_ev_ebitda": 10, "rank_ev_ebit": 31, "rank_earnings_yield": 7, "rank_fcf_yield": 17, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 63, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 60, "rank_fcf_margin": 57, "rank_piotroski": 57, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 93, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 83, "rank_relative_strength": 86, "value_composite": 3, "quality_composite": 74, "momentum_composite": 90, "growth_composite": 92, "yield_composite": 88, "svqf_composite": 4, "vc1_composite": 2, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 70, "overall_composite": 33, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.41, "os": 0.67, "value": 0.97, "quality": 0.26, "momentum": 0.1, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 4.7085, "earnings_yield": 0.2124, "shareholder_yield": 0, "roe": 0.0392, "momentum_12_1": -0.2212, "complete_fields": { "id": 3569, "ticker_id": 288, "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": "2026-06-07T06:52:05.346143+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.41, "market_cap": 320852001.96, "market_cap_usd": 320852001.96, "enterprise_value": 3631008001.96, "shares_outstanding": 72755556, "fx_rate_to_usd": null, "pe_ratio": 4.70851007, "pb_ratio": 0.18455181, "ptbv_ratio": null, "ps_ratio": 0.07098791, "pcf_ratio": 0.53381805, "pfcf_ratio": 0.45237001, "ev_ebitda": 4.59499702, "ev_ebit": 6.44172655, "ev_sales": 0.80335377, "ev_fcf": 5.11936689, "earnings_yield": 0.21238141, "fcf_yield": 0.19533665, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.37903568, "operating_margin": 0.12471094, "net_margin": 0.01507651, "ebitda_margin": 0.17483227, "fcf_margin": 0.15692444, "roe": 0.03919537, "roa": 0.00886379, "roic": 0.05974581, "roc_greenblatt": null, "asset_turnover": 0.58792077, "cash_conversion": 10.40853727, "accruals_ratio": -0.06931877, "sbc_to_revenue": 0.00230054, "debt_to_equity": 3.31854014, "net_debt_to_ebitda": 4.18896267, "debt_to_assets": 0.48372049, "interest_coverage": 1.37590224, "current_ratio": 1.08906053, "quick_ratio": 1.00238928, "net_debt": 3310156000, "revenue_growth_1y": 0.03854924, "revenue_growth_3y_cagr": 0.21389939, "revenue_growth_5y_cagr": 0.248819, "eps_growth_1y": -0.57694337, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.07660016, "book_value_growth_1y": 1.43561654, "piotroski_f_score": 5, "altman_z_score": 0.85489718, "earnings_stability_5y": 1.799341, "revenue_stability_5y": 0.475666, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13017751, "price_return_3m": -0.08695652, "price_return_6m": -0.11267606, "price_return_9m": -0.30660377, "price_return_12m": -0.32258065, "price_return_12m_ex1m": -0.22119816, "distance_from_52w_high": -0.34859675, "distance_from_52w_low": 0.0626506, "relative_strength": -0.42254423, "local_beta": -0.0006, "volatility_252d": 0.41894, "volatility_60d": 1.062922, "max_drawdown_12m": -0.38700148, "revenue_ttm": 4519812000, "gross_profit_ttm": 1713170000, "ebit_ttm": 563670000, "ebitda_ttm": 790209000, "net_income_ttm": 68143000, "eps_diluted_ttm": 0.93660201, "operating_cash_flow_ttm": 601051246, "capital_expenditure_ttm": 108217709, "fcf_ttm": 709268955, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 409673000, "cash_and_equivalents": 408586000, "total_current_assets": 2000553000, "total_current_liabilities": 1836953000, "net_ppe": null, "total_assets": 7687791000, "total_debt": 3718742000, "total_equity": 1738547000, "net_working_capital": 185920000, "book_value_per_share": 23.89572832, "retained_earnings": -186067000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -965562725, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 7, "rank_pb": 3, "rank_ptbv": 50, "rank_ps": 2, "rank_pcf": 2, "rank_ev_ebitda": 10, "rank_ev_ebit": 31, "rank_earnings_yield": 7, "rank_fcf_yield": 17, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 63, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 60, "rank_fcf_margin": 57, "rank_piotroski": 57, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 93, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 83, "rank_relative_strength": 86, "value_composite": 3, "quality_composite": 74, "momentum_composite": 90, "growth_composite": 92, "yield_composite": 88, "svqf_composite": 4, "vc1_composite": 2, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 70, "overall_composite": 33, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "income_statement": { "revenue": 4385298000, "cost_of_revenue": 2721585000, "gross_profit": 1663713000, "ebit": 634220000, "ebitda": 856651000, "pretax_income": 199253000, "tax_provision": 88353000, "net_income": 97614000, "net_income_to_common": 97614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 335411071, "total_current_assets": 1844392432, "total_assets": 7297412890, "short_term_debt": 345590162, "long_term_debt": 3216171000, "total_debt": 3561761162, "total_liabilities": 5531214476, "total_equity": 1600617182, "shares_outstanding": 30096000, "goodwill_and_intangibles": 3605950725 }, "cash_flow": { "operating_cash_flow": 242832326, "capital_expenditure": 81075133, "free_cash_flow": 323907459, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219713, "ticker_id": 288, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "634220000", "ebitda": "856651000", "netIncome": "97614000", "grossProfit": "1663713000", "depreciation": "None", "totalRevenue": "4385298000", "costOfRevenue": "2721585000", "interestIncome": "18920000", "incomeBeforeTax": "199253000", "interestExpense": "434967000", "operatingIncome": "631273000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "88353000", "reportedCurrency": "PEN", "netInterestIncome": "-455939000", "nonInterestIncome": "None", "operatingExpenses": "1032440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2721585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "222431000", "sellingGeneralAndAdministrative": "748790000", "netIncomeFromContinuingOperations": "110900000" }, "balance": { "goodwill": "2704109725", "inventory": "164783296", "commonStock": "17387448", "currentDebt": "None", "investments": "None", "totalAssets": "7297412890", "longTermDebt": "3216171000", "shortTermDebt": "345590162", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "901841000", "reportedCurrency": "PEN", "retainedEarnings": "414503015", "totalLiabilities": "5531214476", "otherCurrentAssets": "258487940", "totalCurrentAssets": "1844392432", "currentLongTermDebt": "316339000", "longTermInvestments": "30550000", "shortTermInvestments": "30234299", "currentNetReceivables": "1055475822", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5453020454", "currentAccountsPayable": "1053301016", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3655702818", "totalShareholderEquity": "1600617182", "capitalLeaseObligations": "123519000", "otherCurrentLiabilities": "267952098", "totalCurrentLiabilities": "1666941266", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3864273210", "cashAndShortTermInvestments": "335411071", "commonStockSharesOutstanding": "30096000", "intangibleAssetsExcludingGoodwill": "901841000", "cashAndCashEquivalentsAtCarryingValue": "335411071", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92013347", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "PEN", "changeInInventory": "-16824902", "operatingCashflow": "242832326", "capitalExpenditures": "81075133", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74307088", "cashflowFromInvestment": "-78834513", "stockBasedCompensation": "11192000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209668912", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4385298000, "cost_of_revenue": 2721585000, "gross_profit": 1663713000, "research_and_development": null, "selling_general_admin": 748790000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 634220000, "depreciation_amortisation": 222431000, "ebitda": 856651000, "interest_expense": 434967000, "interest_income": null, "other_non_operating": null, "pretax_income": 199253000, "tax_provision": 88353000, "effective_tax_rate": null, "net_income": 97614000, "net_income_continuing_ops": 110900000, "net_income_to_common": 97614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 335411071, "short_term_investments": 30234299, "net_receivables": 1055475822, "inventory": 164783296, "other_current_assets": null, "total_current_assets": 1844392432, "net_ppe": null, "goodwill": 2704109725, "intangible_assets": 901841000, "goodwill_and_intangibles": 3605950725, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5453020454, "total_assets": 7297412890, "short_term_debt": 345590162, "accounts_payable": 1053301016, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1666941266, "long_term_debt": 3216171000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3864273210, "total_liabilities": 5531214476, "total_debt": 3561761162, "preferred_stock": null, "minority_interest": null, "retained_earnings": 414503015, "total_equity": 1600617182, "shares_outstanding": 30096000, "operating_cash_flow": 242832326, "stock_based_compensation": 11192000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81075133, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78834513, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74307088, "free_cash_flow": 323907459, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "634220000", "ebitda": "856651000", "netIncome": "97614000", "grossProfit": "1663713000", "depreciation": "None", "totalRevenue": "4385298000", "costOfRevenue": "2721585000", "interestIncome": "18920000", "incomeBeforeTax": "199253000", "interestExpense": "434967000", "operatingIncome": "631273000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "88353000", "reportedCurrency": "PEN", "netInterestIncome": "-455939000", "nonInterestIncome": "None", "operatingExpenses": "1032440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2721585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "222431000", "sellingGeneralAndAdministrative": "748790000", "netIncomeFromContinuingOperations": "110900000" }, "balance": { "goodwill": "2704109725", "inventory": "164783296", "commonStock": "17387448", "currentDebt": "None", "investments": "None", "totalAssets": "7297412890", "longTermDebt": "3216171000", "shortTermDebt": "345590162", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "901841000", "reportedCurrency": "PEN", "retainedEarnings": "414503015", "totalLiabilities": "5531214476", "otherCurrentAssets": "258487940", "totalCurrentAssets": "1844392432", "currentLongTermDebt": "316339000", "longTermInvestments": "30550000", "shortTermInvestments": "30234299", "currentNetReceivables": "1055475822", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5453020454", "currentAccountsPayable": "1053301016", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3655702818", "totalShareholderEquity": "1600617182", "capitalLeaseObligations": "123519000", "otherCurrentLiabilities": "267952098", "totalCurrentLiabilities": "1666941266", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3864273210", "cashAndShortTermInvestments": "335411071", "commonStockSharesOutstanding": "30096000", "intangibleAssetsExcludingGoodwill": "901841000", "cashAndCashEquivalentsAtCarryingValue": "335411071", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92013347", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "PEN", "changeInInventory": "-16824902", "operatingCashflow": "242832326", "capitalExpenditures": "81075133", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74307088", "cashflowFromInvestment": "-78834513", "stockBasedCompensation": "11192000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209668912", "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": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "income_statement": { "revenue": 4386112000, "cost_of_revenue": 2660819000, "gross_profit": 1725293000, "ebit": 667880000, "ebitda": 887026000, "pretax_income": 183777000, "tax_provision": 59819000, "net_income": 110271000, "net_income_to_common": 110271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235745000, "total_current_assets": 1703868000, "total_assets": 7080720000, "short_term_debt": 686692000, "long_term_debt": 2965541000, "total_debt": 3652233000, "total_liabilities": 5457780000, "total_equity": 1477216000, "shares_outstanding": 67651000, "goodwill_and_intangibles": 2656888000 }, "cash_flow": { "operating_cash_flow": 668498000, "capital_expenditure": 90857000, "free_cash_flow": 759355000, "dividends_paid": 1150000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219718, "ticker_id": 288, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "667880000", "ebitda": "887026000", "netIncome": "110271000", "grossProfit": "1725293000", "depreciation": "None", "totalRevenue": "4386112000", "costOfRevenue": "2660819000", "interestIncome": "21085000", "incomeBeforeTax": "183777000", "interestExpense": "484103000", "operatingIncome": "746184000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "59819000", "reportedCurrency": "PEN", "netInterestIncome": "-508745000", "nonInterestIncome": "None", "operatingExpenses": "979109000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2660819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219146000", "sellingGeneralAndAdministrative": "731554000", "netIncomeFromContinuingOperations": "123958000" }, "balance": { "goodwill": "1754291000", "inventory": "143764000", "commonStock": "17387000", "currentDebt": "None", "investments": "None", "totalAssets": "7080720000", "longTermDebt": "2965541000", "shortTermDebt": "686692000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "902597000", "reportedCurrency": "PEN", "retainedEarnings": "-273533000", "totalLiabilities": "5457780000", "otherCurrentAssets": "262245000", "totalCurrentAssets": "1703868000", "currentLongTermDebt": "654233000", "longTermInvestments": "25687000", "shortTermInvestments": "100228000", "currentNetReceivables": "961886000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5376852000", "currentAccountsPayable": "931265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3767662000", "totalShareholderEquity": "1477216000", "capitalLeaseObligations": "147888000", "otherCurrentLiabilities": "226828000", "totalCurrentLiabilities": "1945275000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3512505000", "cashAndShortTermInvestments": "235745000", "commonStockSharesOutstanding": "67651000", "intangibleAssetsExcludingGoodwill": "902597000", "cashAndCashEquivalentsAtCarryingValue": "235745000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123958000", "profitLoss": "None", "dividendPayout": "1150000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "PEN", "changeInInventory": "-25853000", "operatingCashflow": "668498000", "capitalExpenditures": "90857000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-418118000", "cashflowFromInvestment": "-236821000", "stockBasedCompensation": "9145000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1150000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219146000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4386112000, "cost_of_revenue": 2660819000, "gross_profit": 1725293000, "research_and_development": null, "selling_general_admin": 731554000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 667880000, "depreciation_amortisation": 219146000, "ebitda": 887026000, "interest_expense": 484103000, "interest_income": null, "other_non_operating": null, "pretax_income": 183777000, "tax_provision": 59819000, "effective_tax_rate": null, "net_income": 110271000, "net_income_continuing_ops": 123958000, "net_income_to_common": 110271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 235745000, "short_term_investments": 100228000, "net_receivables": 961886000, "inventory": 143764000, "other_current_assets": null, "total_current_assets": 1703868000, "net_ppe": null, "goodwill": 1754291000, "intangible_assets": 902597000, "goodwill_and_intangibles": 2656888000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5376852000, "total_assets": 7080720000, "short_term_debt": 686692000, "accounts_payable": 931265000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1945275000, "long_term_debt": 2965541000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3512505000, "total_liabilities": 5457780000, "total_debt": 3652233000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -273533000, "total_equity": 1477216000, "shares_outstanding": 67651000, "operating_cash_flow": 668498000, "stock_based_compensation": 9145000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90857000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -236821000, "dividends_paid": 1150000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -418118000, "free_cash_flow": 759355000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "667880000", "ebitda": "887026000", "netIncome": "110271000", "grossProfit": "1725293000", "depreciation": "None", "totalRevenue": "4386112000", "costOfRevenue": "2660819000", "interestIncome": "21085000", "incomeBeforeTax": "183777000", "interestExpense": "484103000", "operatingIncome": "746184000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "59819000", "reportedCurrency": "PEN", "netInterestIncome": "-508745000", "nonInterestIncome": "None", "operatingExpenses": "979109000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2660819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219146000", "sellingGeneralAndAdministrative": "731554000", "netIncomeFromContinuingOperations": "123958000" }, "balance": { "goodwill": "1754291000", "inventory": "143764000", "commonStock": "17387000", "currentDebt": "None", "investments": "None", "totalAssets": "7080720000", "longTermDebt": "2965541000", "shortTermDebt": "686692000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "902597000", "reportedCurrency": "PEN", "retainedEarnings": "-273533000", "totalLiabilities": "5457780000", "otherCurrentAssets": "262245000", "totalCurrentAssets": "1703868000", "currentLongTermDebt": "654233000", "longTermInvestments": "25687000", "shortTermInvestments": "100228000", "currentNetReceivables": "961886000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5376852000", "currentAccountsPayable": "931265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3767662000", "totalShareholderEquity": "1477216000", "capitalLeaseObligations": "147888000", "otherCurrentLiabilities": "226828000", "totalCurrentLiabilities": "1945275000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3512505000", "cashAndShortTermInvestments": "235745000", "commonStockSharesOutstanding": "67651000", "intangibleAssetsExcludingGoodwill": "902597000", "cashAndCashEquivalentsAtCarryingValue": "235745000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123958000", "profitLoss": "None", "dividendPayout": "1150000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "PEN", "changeInInventory": "-25853000", "operatingCashflow": "668498000", "capitalExpenditures": "90857000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-418118000", "cashflowFromInvestment": "-236821000", "stockBasedCompensation": "9145000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1150000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219146000", "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": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "income_statement": { "revenue": 3875907000, "cost_of_revenue": 2440561000, "gross_profit": 1435346000, "ebit": 411549000, "ebitda": 647299000, "pretax_income": -124174000, "tax_provision": 90170000, "net_income": -253921000, "net_income_to_common": -253921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 241133000, "total_current_assets": 1549151000, "total_assets": 7689552000, "short_term_debt": 417167000, "long_term_debt": 3376282000, "total_debt": 3793449000, "total_liabilities": 5912986000, "total_equity": 1465285000, "shares_outstanding": 43917214, "goodwill_and_intangibles": 3129187000 }, "cash_flow": { "operating_cash_flow": 582413000, "capital_expenditure": 165165000, "free_cash_flow": 747578000, "dividends_paid": 6841000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219723, "ticker_id": 288, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "411549000", "ebitda": "647299000", "netIncome": "-253921000", "grossProfit": "1435346000", "depreciation": "None", "totalRevenue": "3875907000", "costOfRevenue": "2440561000", "interestIncome": "16963000", "incomeBeforeTax": "-124174000", "interestExpense": "535723000", "operatingIncome": "545731000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "90170000", "reportedCurrency": "PEN", "netInterestIncome": "-606504000", "nonInterestIncome": "None", "operatingExpenses": "889615000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2440561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "235750000", "sellingGeneralAndAdministrative": "653674000", "netIncomeFromContinuingOperations": "-214344000" }, "balance": { "goodwill": "2069238000", "inventory": "130521000", "commonStock": "8820000", "currentDebt": "None", "investments": "None", "totalAssets": "7689552000", "longTermDebt": "3376282000", "shortTermDebt": "417167000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1059949000", "reportedCurrency": "PEN", "retainedEarnings": "-366899000", "totalLiabilities": "5912986000", "otherCurrentAssets": "223449000", "totalCurrentAssets": "1549151000", "currentLongTermDebt": "385300000", "longTermInvestments": "20873000", "shortTermInvestments": "93132000", "currentNetReceivables": "860916000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6140401000", "currentAccountsPayable": "749349000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3919627000", "totalShareholderEquity": "1465285000", "capitalLeaseObligations": "158045000", "otherCurrentLiabilities": "385351000", "totalCurrentLiabilities": "1689310000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4223676000", "cashAndShortTermInvestments": "241133000", "commonStockSharesOutstanding": "43917214", "intangibleAssetsExcludingGoodwill": "1059949000", "cashAndCashEquivalentsAtCarryingValue": "241133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-214344000", "profitLoss": "None", "dividendPayout": "6841000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "PEN", "changeInInventory": "-30107000", "operatingCashflow": "582413000", "capitalExpenditures": "165165000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-370002000", "cashflowFromInvestment": "-173152000", "stockBasedCompensation": "3675000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6841000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "235750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3875907000, "cost_of_revenue": 2440561000, "gross_profit": 1435346000, "research_and_development": null, "selling_general_admin": 653674000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 411549000, "depreciation_amortisation": 235750000, "ebitda": 647299000, "interest_expense": 535723000, "interest_income": null, "other_non_operating": null, "pretax_income": -124174000, "tax_provision": 90170000, "effective_tax_rate": null, "net_income": -253921000, "net_income_continuing_ops": -214344000, "net_income_to_common": -253921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 241133000, "short_term_investments": 93132000, "net_receivables": 860916000, "inventory": 130521000, "other_current_assets": null, "total_current_assets": 1549151000, "net_ppe": null, "goodwill": 2069238000, "intangible_assets": 1059949000, "goodwill_and_intangibles": 3129187000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6140401000, "total_assets": 7689552000, "short_term_debt": 417167000, "accounts_payable": 749349000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1689310000, "long_term_debt": 3376282000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4223676000, "total_liabilities": 5912986000, "total_debt": 3793449000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -366899000, "total_equity": 1465285000, "shares_outstanding": 43917214, "operating_cash_flow": 582413000, "stock_based_compensation": 3675000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 165165000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -173152000, "dividends_paid": 6841000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -370002000, "free_cash_flow": 747578000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "411549000", "ebitda": "647299000", "netIncome": "-253921000", "grossProfit": "1435346000", "depreciation": "None", "totalRevenue": "3875907000", "costOfRevenue": "2440561000", "interestIncome": "16963000", "incomeBeforeTax": "-124174000", "interestExpense": "535723000", "operatingIncome": "545731000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "90170000", "reportedCurrency": "PEN", "netInterestIncome": "-606504000", "nonInterestIncome": "None", "operatingExpenses": "889615000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2440561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "235750000", "sellingGeneralAndAdministrative": "653674000", "netIncomeFromContinuingOperations": "-214344000" }, "balance": { "goodwill": "2069238000", "inventory": "130521000", "commonStock": "8820000", "currentDebt": "None", "investments": "None", "totalAssets": "7689552000", "longTermDebt": "3376282000", "shortTermDebt": "417167000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1059949000", "reportedCurrency": "PEN", "retainedEarnings": "-366899000", "totalLiabilities": "5912986000", "otherCurrentAssets": "223449000", "totalCurrentAssets": "1549151000", "currentLongTermDebt": "385300000", "longTermInvestments": "20873000", "shortTermInvestments": "93132000", "currentNetReceivables": "860916000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6140401000", "currentAccountsPayable": "749349000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3919627000", "totalShareholderEquity": "1465285000", "capitalLeaseObligations": "158045000", "otherCurrentLiabilities": "385351000", "totalCurrentLiabilities": "1689310000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4223676000", "cashAndShortTermInvestments": "241133000", "commonStockSharesOutstanding": "43917214", "intangibleAssetsExcludingGoodwill": "1059949000", "cashAndCashEquivalentsAtCarryingValue": "241133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-214344000", "profitLoss": "None", "dividendPayout": "6841000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "PEN", "changeInInventory": "-30107000", "operatingCashflow": "582413000", "capitalExpenditures": "165165000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-370002000", "cashflowFromInvestment": "-173152000", "stockBasedCompensation": "3675000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6841000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "235750000", "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": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "income_statement": { "revenue": 2451608000, "cost_of_revenue": 1571904000, "gross_profit": 879704000, "ebit": 161050000, "ebitda": 299141000, "pretax_income": -47447000, "tax_provision": 29383000, "net_income": -85606000, "net_income_to_common": -85606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 208694000, "total_current_assets": 1195097000, "total_assets": 6593663000, "short_term_debt": 2069064000, "long_term_debt": 1307667000, "total_debt": 3376731000, "total_liabilities": 5035602000, "total_equity": 1064979000, "shares_outstanding": 45041287, "goodwill_and_intangibles": 2758917000 }, "cash_flow": { "operating_cash_flow": 162641000, "capital_expenditure": 151969000, "free_cash_flow": 314610000, "dividends_paid": 131000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219728, "ticker_id": 288, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "161050000", "ebitda": "299141000", "netIncome": "-85606000", "grossProfit": "879704000", "depreciation": "None", "totalRevenue": "2451608000", "costOfRevenue": "1571904000", "interestIncome": "6884000", "incomeBeforeTax": "-47447000", "interestExpense": "208497000", "operatingIncome": "243140000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "29383000", "reportedCurrency": "PEN", "netInterestIncome": "-208854000", "nonInterestIncome": "None", "operatingExpenses": "636564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1571904000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138091000", "sellingGeneralAndAdministrative": "477083000", "netIncomeFromContinuingOperations": "-76830000" }, "balance": { "goodwill": "1805890000", "inventory": "87578000", "commonStock": "236547000", "currentDebt": "None", "investments": "None", "totalAssets": "6593663000", "longTermDebt": "1307667000", "shortTermDebt": "2069064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "953027000", "reportedCurrency": "PEN", "retainedEarnings": "-90982000", "totalLiabilities": "5035602000", "otherCurrentAssets": "324659000", "totalCurrentAssets": "1195097000", "currentLongTermDebt": "2040980000", "longTermInvestments": "13096000", "shortTermInvestments": "0", "currentNetReceivables": "574166000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5398566000", "currentAccountsPayable": "512587000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3511569000", "totalShareholderEquity": "1064979000", "capitalLeaseObligations": "162922000", "otherCurrentLiabilities": "227257000", "totalCurrentLiabilities": "2845117000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2190485000", "cashAndShortTermInvestments": "208694000", "commonStockSharesOutstanding": "45041287", "intangibleAssetsExcludingGoodwill": "953027000", "cashAndCashEquivalentsAtCarryingValue": "208694000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76830000", "profitLoss": "None", "dividendPayout": "131000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "PEN", "changeInInventory": "-22911000", "operatingCashflow": "162641000", "capitalExpenditures": "151969000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3130654000", "cashflowFromInvestment": "-3209443000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138091000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2451608000, "cost_of_revenue": 1571904000, "gross_profit": 879704000, "research_and_development": null, "selling_general_admin": 477083000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 161050000, "depreciation_amortisation": 138091000, "ebitda": 299141000, "interest_expense": 208497000, "interest_income": null, "other_non_operating": null, "pretax_income": -47447000, "tax_provision": 29383000, "effective_tax_rate": null, "net_income": -85606000, "net_income_continuing_ops": -76830000, "net_income_to_common": -85606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 208694000, "short_term_investments": 0, "net_receivables": 574166000, "inventory": 87578000, "other_current_assets": null, "total_current_assets": 1195097000, "net_ppe": null, "goodwill": 1805890000, "intangible_assets": 953027000, "goodwill_and_intangibles": 2758917000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5398566000, "total_assets": 6593663000, "short_term_debt": 2069064000, "accounts_payable": 512587000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2845117000, "long_term_debt": 1307667000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2190485000, "total_liabilities": 5035602000, "total_debt": 3376731000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -90982000, "total_equity": 1064979000, "shares_outstanding": 45041287, "operating_cash_flow": 162641000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 151969000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3209443000, "dividends_paid": 131000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3130654000, "free_cash_flow": 314610000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "161050000", "ebitda": "299141000", "netIncome": "-85606000", "grossProfit": "879704000", "depreciation": "None", "totalRevenue": "2451608000", "costOfRevenue": "1571904000", "interestIncome": "6884000", "incomeBeforeTax": "-47447000", "interestExpense": "208497000", "operatingIncome": "243140000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "29383000", "reportedCurrency": "PEN", "netInterestIncome": "-208854000", "nonInterestIncome": "None", "operatingExpenses": "636564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1571904000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138091000", "sellingGeneralAndAdministrative": "477083000", "netIncomeFromContinuingOperations": "-76830000" }, "balance": { "goodwill": "1805890000", "inventory": "87578000", "commonStock": "236547000", "currentDebt": "None", "investments": "None", "totalAssets": "6593663000", "longTermDebt": "1307667000", "shortTermDebt": "2069064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "953027000", "reportedCurrency": "PEN", "retainedEarnings": "-90982000", "totalLiabilities": "5035602000", "otherCurrentAssets": "324659000", "totalCurrentAssets": "1195097000", "currentLongTermDebt": "2040980000", "longTermInvestments": "13096000", "shortTermInvestments": "0", "currentNetReceivables": "574166000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5398566000", "currentAccountsPayable": "512587000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3511569000", "totalShareholderEquity": "1064979000", "capitalLeaseObligations": "162922000", "otherCurrentLiabilities": "227257000", "totalCurrentLiabilities": "2845117000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2190485000", "cashAndShortTermInvestments": "208694000", "commonStockSharesOutstanding": "45041287", "intangibleAssetsExcludingGoodwill": "953027000", "cashAndCashEquivalentsAtCarryingValue": "208694000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76830000", "profitLoss": "None", "dividendPayout": "131000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "PEN", "changeInInventory": "-22911000", "operatingCashflow": "162641000", "capitalExpenditures": "151969000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3130654000", "cashflowFromInvestment": "-3209443000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138091000", "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": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "income_statement": { "revenue": 1923719000, "cost_of_revenue": 1236784000, "gross_profit": 686935000, "ebit": 92751000, "ebitda": 170146000, "pretax_income": -3126000, "tax_provision": 19897000, "net_income": -26473000, "net_income_to_common": -26473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138771000, "total_current_assets": 671267000, "total_assets": 2823650000, "short_term_debt": 46614000, "long_term_debt": 1322713000, "total_debt": 1369327000, "total_liabilities": 2277739000, "total_equity": 495817000, "shares_outstanding": 47920702, "goodwill_and_intangibles": 509989000 }, "cash_flow": { "operating_cash_flow": 183343000, "capital_expenditure": 289369000, "free_cash_flow": 472712000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219733, "ticker_id": 288, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92751000", "ebitda": "170146000", "netIncome": "-26473000", "grossProfit": "686935000", "depreciation": "None", "totalRevenue": "1923719000", "costOfRevenue": "1236784000", "interestIncome": "1748000", "incomeBeforeTax": "-3126000", "interestExpense": "95877000", "operatingIncome": "127976000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "19897000", "reportedCurrency": "PEN", "netInterestIncome": "-98400000", "nonInterestIncome": "None", "operatingExpenses": "558959000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1236784000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77395000", "sellingGeneralAndAdministrative": "416778000", "netIncomeFromContinuingOperations": "-23023000" }, "balance": { "goodwill": "184961000", "inventory": "61151000", "commonStock": "236547000", "currentDebt": "None", "investments": "None", "totalAssets": "2823650000", "longTermDebt": "1322713000", "shortTermDebt": "46614000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "325028000", "reportedCurrency": "PEN", "retainedEarnings": "-45490000", "totalLiabilities": "2277739000", "otherCurrentAssets": "118683000", "totalCurrentAssets": "671267000", "currentLongTermDebt": "29731000", "longTermInvestments": "14286000", "shortTermInvestments": "0", "currentNetReceivables": "352662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2152383000", "currentAccountsPayable": "454098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1493027000", "totalShareholderEquity": "495817000", "capitalLeaseObligations": "140583000", "otherCurrentLiabilities": "179182000", "totalCurrentLiabilities": "698485000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1579254000", "cashAndShortTermInvestments": "138771000", "commonStockSharesOutstanding": "47920702", "intangibleAssetsExcludingGoodwill": "325028000", "cashAndCashEquivalentsAtCarryingValue": "138771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23023000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "PEN", "changeInInventory": "-10781000", "operatingCashflow": "183343000", "capitalExpenditures": "289369000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102133000", "cashflowFromInvestment": "-291994000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1923719000, "cost_of_revenue": 1236784000, "gross_profit": 686935000, "research_and_development": null, "selling_general_admin": 416778000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92751000, "depreciation_amortisation": 77395000, "ebitda": 170146000, "interest_expense": 95877000, "interest_income": null, "other_non_operating": null, "pretax_income": -3126000, "tax_provision": 19897000, "effective_tax_rate": null, "net_income": -26473000, "net_income_continuing_ops": -23023000, "net_income_to_common": -26473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138771000, "short_term_investments": 0, "net_receivables": 352662000, "inventory": 61151000, "other_current_assets": null, "total_current_assets": 671267000, "net_ppe": null, "goodwill": 184961000, "intangible_assets": 325028000, "goodwill_and_intangibles": 509989000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2152383000, "total_assets": 2823650000, "short_term_debt": 46614000, "accounts_payable": 454098000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 698485000, "long_term_debt": 1322713000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1579254000, "total_liabilities": 2277739000, "total_debt": 1369327000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -45490000, "total_equity": 495817000, "shares_outstanding": 47920702, "operating_cash_flow": 183343000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 289369000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -291994000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -102133000, "free_cash_flow": 472712000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "92751000", "ebitda": "170146000", "netIncome": "-26473000", "grossProfit": "686935000", "depreciation": "None", "totalRevenue": "1923719000", "costOfRevenue": "1236784000", "interestIncome": "1748000", "incomeBeforeTax": "-3126000", "interestExpense": "95877000", "operatingIncome": "127976000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "19897000", "reportedCurrency": "PEN", "netInterestIncome": "-98400000", "nonInterestIncome": "None", "operatingExpenses": "558959000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1236784000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77395000", "sellingGeneralAndAdministrative": "416778000", "netIncomeFromContinuingOperations": "-23023000" }, "balance": { "goodwill": "184961000", "inventory": "61151000", "commonStock": "236547000", "currentDebt": "None", "investments": "None", "totalAssets": "2823650000", "longTermDebt": "1322713000", "shortTermDebt": "46614000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "325028000", "reportedCurrency": "PEN", "retainedEarnings": "-45490000", "totalLiabilities": "2277739000", "otherCurrentAssets": "118683000", "totalCurrentAssets": "671267000", "currentLongTermDebt": "29731000", "longTermInvestments": "14286000", "shortTermInvestments": "0", "currentNetReceivables": "352662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2152383000", "currentAccountsPayable": "454098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1493027000", "totalShareholderEquity": "495817000", "capitalLeaseObligations": "140583000", "otherCurrentLiabilities": "179182000", "totalCurrentLiabilities": "698485000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1579254000", "cashAndShortTermInvestments": "138771000", "commonStockSharesOutstanding": "47920702", "intangibleAssetsExcludingGoodwill": "325028000", "cashAndCashEquivalentsAtCarryingValue": "138771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23023000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "PEN", "changeInInventory": "-10781000", "operatingCashflow": "183343000", "capitalExpenditures": "289369000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102133000", "cashflowFromInvestment": "-291994000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77395000", "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": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "income_statement": { "revenue": 1443782000, "cost_of_revenue": 914354000, "gross_profit": 529428000, "ebit": 43659000, "ebitda": 108358000, "pretax_income": -13222000, "tax_provision": -7844000, "net_income": -7104000, "net_income_to_common": -7104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 343454000, "total_current_assets": 836182000, "total_assets": 2651071000, "short_term_debt": 37093000, "long_term_debt": 1190225000, "total_debt": 1227318000, "total_liabilities": 1999000000, "total_equity": 600931000, "shares_outstanding": 45147520, "goodwill_and_intangibles": 490892000 }, "cash_flow": { "operating_cash_flow": 156296000, "capital_expenditure": 128917000, "free_cash_flow": 285213000, "dividends_paid": 10007000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219738, "ticker_id": 288, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43659000", "ebitda": "108358000", "netIncome": "-7104000", "grossProfit": "529428000", "depreciation": "None", "totalRevenue": "1443782000", "costOfRevenue": "914354000", "interestIncome": "2088000", "incomeBeforeTax": "-13222000", "interestExpense": "63783212", "operatingIncome": "118421000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-7844000", "reportedCurrency": "PEN", "netInterestIncome": "-59829000", "nonInterestIncome": "None", "operatingExpenses": "411007000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "914354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64699000", "sellingGeneralAndAdministrative": "290288000", "netIncomeFromContinuingOperations": "-5378000" }, "balance": { "goodwill": "197712000", "inventory": "52568000", "commonStock": "236547000", "currentDebt": "None", "investments": "None", "totalAssets": "2651071000", "longTermDebt": "1190225000", "shortTermDebt": "37093000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "293180000", "reportedCurrency": "PEN", "retainedEarnings": "-12623000", "totalLiabilities": "1999000000", "otherCurrentAssets": "69517000", "totalCurrentAssets": "836182000", "currentLongTermDebt": "18444000", "longTermInvestments": "12097000", "shortTermInvestments": "None", "currentNetReceivables": "370643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1814889000", "currentAccountsPayable": "351247000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1354837000", "totalShareholderEquity": "600931000", "capitalLeaseObligations": "146168000", "otherCurrentLiabilities": "156900000", "totalCurrentLiabilities": "566747000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1432253000", "cashAndShortTermInvestments": "343454000", "commonStockSharesOutstanding": "45147520", "intangibleAssetsExcludingGoodwill": "293180000", "cashAndCashEquivalentsAtCarryingValue": "343454000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5378000", "profitLoss": "None", "dividendPayout": "10007000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "PEN", "changeInInventory": "-14166000", "operatingCashflow": "156296000", "capitalExpenditures": "128917000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "272702000", "cashflowFromInvestment": "-125928000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10007000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64699000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1443782000, "cost_of_revenue": 914354000, "gross_profit": 529428000, "research_and_development": null, "selling_general_admin": 290288000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43659000, "depreciation_amortisation": 64699000, "ebitda": 108358000, "interest_expense": 63783212, "interest_income": null, "other_non_operating": null, "pretax_income": -13222000, "tax_provision": -7844000, "effective_tax_rate": null, "net_income": -7104000, "net_income_continuing_ops": -5378000, "net_income_to_common": -7104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 343454000, "short_term_investments": null, "net_receivables": 370643000, "inventory": 52568000, "other_current_assets": null, "total_current_assets": 836182000, "net_ppe": null, "goodwill": 197712000, "intangible_assets": 293180000, "goodwill_and_intangibles": 490892000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1814889000, "total_assets": 2651071000, "short_term_debt": 37093000, "accounts_payable": 351247000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 566747000, "long_term_debt": 1190225000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1432253000, "total_liabilities": 1999000000, "total_debt": 1227318000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12623000, "total_equity": 600931000, "shares_outstanding": 45147520, "operating_cash_flow": 156296000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128917000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -125928000, "dividends_paid": 10007000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 272702000, "free_cash_flow": 285213000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43659000", "ebitda": "108358000", "netIncome": "-7104000", "grossProfit": "529428000", "depreciation": "None", "totalRevenue": "1443782000", "costOfRevenue": "914354000", "interestIncome": "2088000", "incomeBeforeTax": "-13222000", "interestExpense": "63783212", "operatingIncome": "118421000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-7844000", "reportedCurrency": "PEN", "netInterestIncome": "-59829000", "nonInterestIncome": "None", "operatingExpenses": "411007000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "914354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64699000", "sellingGeneralAndAdministrative": "290288000", "netIncomeFromContinuingOperations": "-5378000" }, "balance": { "goodwill": "197712000", "inventory": "52568000", "commonStock": "236547000", "currentDebt": "None", "investments": "None", "totalAssets": "2651071000", "longTermDebt": "1190225000", "shortTermDebt": "37093000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "293180000", "reportedCurrency": "PEN", "retainedEarnings": "-12623000", "totalLiabilities": "1999000000", "otherCurrentAssets": "69517000", "totalCurrentAssets": "836182000", "currentLongTermDebt": "18444000", "longTermInvestments": "12097000", "shortTermInvestments": "None", "currentNetReceivables": "370643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1814889000", "currentAccountsPayable": "351247000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1354837000", "totalShareholderEquity": "600931000", "capitalLeaseObligations": "146168000", "otherCurrentLiabilities": "156900000", "totalCurrentLiabilities": "566747000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1432253000", "cashAndShortTermInvestments": "343454000", "commonStockSharesOutstanding": "45147520", "intangibleAssetsExcludingGoodwill": "293180000", "cashAndCashEquivalentsAtCarryingValue": "343454000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5378000", "profitLoss": "None", "dividendPayout": "10007000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "PEN", "changeInInventory": "-14166000", "operatingCashflow": "156296000", "capitalExpenditures": "128917000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "272702000", "cashflowFromInvestment": "-125928000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10007000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64699000", "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": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "income_statement": { "revenue": 1382566000, "cost_of_revenue": 844519000, "gross_profit": 538047000, "ebit": 164924000, "ebitda": 221672000, "pretax_income": 115051000, "tax_provision": 41178000, "net_income": 72685000, "net_income_to_common": 72685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36084000, "total_current_assets": 441948000, "total_assets": 1891297000, "short_term_debt": 209958000, "long_term_debt": null, "total_debt": 209958000, "total_liabilities": 1312479000, "total_equity": 562280000, "shares_outstanding": 43008310, "goodwill_and_intangibles": 431594000 }, "cash_flow": { "operating_cash_flow": 152398000, "capital_expenditure": 104570000, "free_cash_flow": 256968000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219743, "ticker_id": 288, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "164924000", "ebitda": "221672000", "netIncome": "72685000", "grossProfit": "538047000", "depreciation": "None", "totalRevenue": "1382566000", "costOfRevenue": "844519000", "interestIncome": "None", "incomeBeforeTax": "115051000", "interestExpense": "53488734", "operatingIncome": "167134000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "41178000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "370913000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "844519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56748000", "sellingGeneralAndAdministrative": "263929000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "188066000", "inventory": "37057000", "commonStock": "236547000", "currentDebt": "None", "investments": "None", "totalAssets": "1891297000", "longTermDebt": "None", "shortTermDebt": "209958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "243528000", "reportedCurrency": "None", "retainedEarnings": "17244000", "totalLiabilities": "1312479000", "otherCurrentAssets": "83206000", "totalCurrentAssets": "441948000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "285601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1449349000", "currentAccountsPayable": "230305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "848232000", "totalShareholderEquity": "562280000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "149653000", "totalCurrentLiabilities": "589916000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "722563000", "cashAndShortTermInvestments": "36084000", "commonStockSharesOutstanding": "43008310", "intangibleAssetsExcludingGoodwill": "243528000", "cashAndCashEquivalentsAtCarryingValue": "36084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73873000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "PEN", "changeInInventory": "-6038000", "operatingCashflow": "152398000", "capitalExpenditures": "104570000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99474000", "cashflowFromInvestment": "-125908000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56748000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1382566000, "cost_of_revenue": 844519000, "gross_profit": 538047000, "research_and_development": null, "selling_general_admin": 263929000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 164924000, "depreciation_amortisation": 56748000, "ebitda": 221672000, "interest_expense": 53488734, "interest_income": null, "other_non_operating": null, "pretax_income": 115051000, "tax_provision": 41178000, "effective_tax_rate": null, "net_income": 72685000, "net_income_continuing_ops": null, "net_income_to_common": 72685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36084000, "short_term_investments": null, "net_receivables": 285601000, "inventory": 37057000, "other_current_assets": null, "total_current_assets": 441948000, "net_ppe": null, "goodwill": 188066000, "intangible_assets": 243528000, "goodwill_and_intangibles": 431594000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1449349000, "total_assets": 1891297000, "short_term_debt": 209958000, "accounts_payable": 230305000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 589916000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 722563000, "total_liabilities": 1312479000, "total_debt": 209958000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 17244000, "total_equity": 562280000, "shares_outstanding": 43008310, "operating_cash_flow": 152398000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104570000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -125908000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -99474000, "free_cash_flow": 256968000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "164924000", "ebitda": "221672000", "netIncome": "72685000", "grossProfit": "538047000", "depreciation": "None", "totalRevenue": "1382566000", "costOfRevenue": "844519000", "interestIncome": "None", "incomeBeforeTax": "115051000", "interestExpense": "53488734", "operatingIncome": "167134000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "41178000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "370913000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "844519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56748000", "sellingGeneralAndAdministrative": "263929000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "188066000", "inventory": "37057000", "commonStock": "236547000", "currentDebt": "None", "investments": "None", "totalAssets": "1891297000", "longTermDebt": "None", "shortTermDebt": "209958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "243528000", "reportedCurrency": "None", "retainedEarnings": "17244000", "totalLiabilities": "1312479000", "otherCurrentAssets": "83206000", "totalCurrentAssets": "441948000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "285601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1449349000", "currentAccountsPayable": "230305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "848232000", "totalShareholderEquity": "562280000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "149653000", "totalCurrentLiabilities": "589916000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "722563000", "cashAndShortTermInvestments": "36084000", "commonStockSharesOutstanding": "43008310", "intangibleAssetsExcludingGoodwill": "243528000", "cashAndCashEquivalentsAtCarryingValue": "36084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73873000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "PEN", "changeInInventory": "-6038000", "operatingCashflow": "152398000", "capitalExpenditures": "104570000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99474000", "cashflowFromInvestment": "-125908000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56748000", "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": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "income_statement": { "revenue": 861227000, "cost_of_revenue": 497789000, "gross_profit": 363438000, "ebit": 75596000, "ebitda": 107632000, "pretax_income": 54179000, "tax_provision": 17538000, "net_income": 36184000, "net_income_to_common": 36184000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110871000, "total_current_assets": 446779000, "total_assets": 1740171000, "short_term_debt": 114765000, "long_term_debt": null, "total_debt": 114765000, "total_liabilities": 1206836000, "total_equity": 517608000, "shares_outstanding": 37333009, "goodwill_and_intangibles": 431578000 }, "cash_flow": { "operating_cash_flow": 109297000, "capital_expenditure": 39010000, "free_cash_flow": 148307000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219747, "ticker_id": 288, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75596000", "ebitda": "107632000", "netIncome": "36184000", "grossProfit": "363438000", "depreciation": "None", "totalRevenue": "861227000", "costOfRevenue": "497789000", "interestIncome": "None", "incomeBeforeTax": "54179000", "interestExpense": "21417000", "operatingIncome": "90765000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "17538000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "272673000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "497789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32036000", "sellingGeneralAndAdministrative": "184249000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "193387000", "inventory": "31830000", "commonStock": "236546000", "currentDebt": "None", "investments": "None", "totalAssets": "1740171000", "longTermDebt": "None", "shortTermDebt": "114765000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "238191000", "reportedCurrency": "None", "retainedEarnings": "-38170000", "totalLiabilities": "1206836000", "otherCurrentAssets": "65962000", "totalCurrentAssets": "446779000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "238116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1293392000", "currentAccountsPayable": "224772000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "747538000", "totalShareholderEquity": "517608000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "136035000", "totalCurrentLiabilities": "475572000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "731264000", "cashAndShortTermInvestments": "110871000", "commonStockSharesOutstanding": "37333009", "intangibleAssetsExcludingGoodwill": "238191000", "cashAndCashEquivalentsAtCarryingValue": "110871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36641000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-527000", "operatingCashflow": "109297000", "capitalExpenditures": "39010000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "552615000", "cashflowFromInvestment": "-580025000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32036000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 861227000, "cost_of_revenue": 497789000, "gross_profit": 363438000, "research_and_development": null, "selling_general_admin": 184249000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75596000, "depreciation_amortisation": 32036000, "ebitda": 107632000, "interest_expense": 21417000, "interest_income": null, "other_non_operating": null, "pretax_income": 54179000, "tax_provision": 17538000, "effective_tax_rate": null, "net_income": 36184000, "net_income_continuing_ops": null, "net_income_to_common": 36184000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110871000, "short_term_investments": null, "net_receivables": 238116000, "inventory": 31830000, "other_current_assets": null, "total_current_assets": 446779000, "net_ppe": null, "goodwill": 193387000, "intangible_assets": 238191000, "goodwill_and_intangibles": 431578000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1293392000, "total_assets": 1740171000, "short_term_debt": 114765000, "accounts_payable": 224772000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 475572000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 731264000, "total_liabilities": 1206836000, "total_debt": 114765000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -38170000, "total_equity": 517608000, "shares_outstanding": 37333009, "operating_cash_flow": 109297000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39010000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -580025000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 552615000, "free_cash_flow": 148307000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75596000", "ebitda": "107632000", "netIncome": "36184000", "grossProfit": "363438000", "depreciation": "None", "totalRevenue": "861227000", "costOfRevenue": "497789000", "interestIncome": "None", "incomeBeforeTax": "54179000", "interestExpense": "21417000", "operatingIncome": "90765000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "17538000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "272673000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "497789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32036000", "sellingGeneralAndAdministrative": "184249000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "193387000", "inventory": "31830000", "commonStock": "236546000", "currentDebt": "None", "investments": "None", "totalAssets": "1740171000", "longTermDebt": "None", "shortTermDebt": "114765000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "238191000", "reportedCurrency": "None", "retainedEarnings": "-38170000", "totalLiabilities": "1206836000", "otherCurrentAssets": "65962000", "totalCurrentAssets": "446779000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "238116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1293392000", "currentAccountsPayable": "224772000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "747538000", "totalShareholderEquity": "517608000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "136035000", "totalCurrentLiabilities": "475572000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "731264000", "cashAndShortTermInvestments": "110871000", "commonStockSharesOutstanding": "37333009", "intangibleAssetsExcludingGoodwill": "238191000", "cashAndCashEquivalentsAtCarryingValue": "110871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36641000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-527000", "operatingCashflow": "109297000", "capitalExpenditures": "39010000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "552615000", "cashflowFromInvestment": "-580025000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32036000", "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": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "income_statement": { "revenue": 1177576000, "cost_of_revenue": 746517000, "gross_profit": 431059000, "ebit": 134693000, "ebitda": 192185000, "pretax_income": 16462000, "tax_provision": 6975000, "net_income": 6548000, "net_income_to_common": 6548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 408586000, "total_current_assets": 2000553000, "total_assets": 7687791000, "short_term_debt": 430906000, "long_term_debt": 3287836000, "total_debt": 3718742000, "total_liabilities": 5769438000, "total_equity": 1738547000, "shares_outstanding": 72755556, "goodwill_and_intangibles": 2704109725 }, "cash_flow": { "operating_cash_flow": 174892000, "capital_expenditure": 33991000, "free_cash_flow": 208883000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219711, "ticker_id": 288, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134693000", "ebitda": "192185000", "netIncome": "6548000", "grossProfit": "431059000", "depreciation": "None", "totalRevenue": "1177576000", "costOfRevenue": "746517000", "interestIncome": "3720000", "incomeBeforeTax": "16462000", "interestExpense": "118231000", "operatingIncome": "154676000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6975000", "reportedCurrency": "PEN", "netInterestIncome": "-114511000", "nonInterestIncome": "None", "operatingExpenses": "276383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "746517000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57492000", "sellingGeneralAndAdministrative": "214114000", "netIncomeFromContinuingOperations": "9487000" }, "balance": { "goodwill": "2704109725", "inventory": "159211000", "commonStock": "17390000", "currentDebt": "None", "investments": "None", "totalAssets": "7687791000", "longTermDebt": "3287836000", "shortTermDebt": "430906000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "PEN", "retainedEarnings": "-186067000", "totalLiabilities": "5769438000", "otherCurrentAssets": "291499000", "totalCurrentAssets": "2000553000", "currentLongTermDebt": "399999000", "longTermInvestments": "32064000", "shortTermInvestments": "20331000", "currentNetReceivables": "1120926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5687238000", "currentAccountsPayable": "1097326000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3815248000", "totalShareholderEquity": "1738547000", "capitalLeaseObligations": "127413000", "otherCurrentLiabilities": "298300000", "totalCurrentLiabilities": "1836953000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3932485000", "cashAndShortTermInvestments": "408586000", "commonStockSharesOutstanding": "72755556", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "408586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9487000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "PEN", "changeInInventory": "11184000", "operatingCashflow": "174892000", "capitalExpenditures": "33991000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87702000", "cashflowFromInvestment": "-22775000", "stockBasedCompensation": "1931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57492000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1177576000, "cost_of_revenue": 746517000, "gross_profit": 431059000, "research_and_development": null, "selling_general_admin": 214114000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134693000, "depreciation_amortisation": 57492000, "ebitda": 192185000, "interest_expense": 118231000, "interest_income": null, "other_non_operating": null, "pretax_income": 16462000, "tax_provision": 6975000, "effective_tax_rate": null, "net_income": 6548000, "net_income_continuing_ops": 9487000, "net_income_to_common": 6548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 408586000, "short_term_investments": 20331000, "net_receivables": 1120926000, "inventory": 159211000, "other_current_assets": null, "total_current_assets": 2000553000, "net_ppe": null, "goodwill": 2704109725, "intangible_assets": null, "goodwill_and_intangibles": 2704109725, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5687238000, "total_assets": 7687791000, "short_term_debt": 430906000, "accounts_payable": 1097326000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1836953000, "long_term_debt": 3287836000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3932485000, "total_liabilities": 5769438000, "total_debt": 3718742000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -186067000, "total_equity": 1738547000, "shares_outstanding": 72755556, "operating_cash_flow": 174892000, "stock_based_compensation": 1931000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33991000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22775000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -87702000, "free_cash_flow": 208883000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134693000", "ebitda": "192185000", "netIncome": "6548000", "grossProfit": "431059000", "depreciation": "None", "totalRevenue": "1177576000", "costOfRevenue": "746517000", "interestIncome": "3720000", "incomeBeforeTax": "16462000", "interestExpense": "118231000", "operatingIncome": "154676000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6975000", "reportedCurrency": "PEN", "netInterestIncome": "-114511000", "nonInterestIncome": "None", "operatingExpenses": "276383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "746517000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57492000", "sellingGeneralAndAdministrative": "214114000", "netIncomeFromContinuingOperations": "9487000" }, "balance": { "goodwill": "2704109725", "inventory": "159211000", "commonStock": "17390000", "currentDebt": "None", "investments": "None", "totalAssets": "7687791000", "longTermDebt": "3287836000", "shortTermDebt": "430906000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "PEN", "retainedEarnings": "-186067000", "totalLiabilities": "5769438000", "otherCurrentAssets": "291499000", "totalCurrentAssets": "2000553000", "currentLongTermDebt": "399999000", "longTermInvestments": "32064000", "shortTermInvestments": "20331000", "currentNetReceivables": "1120926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5687238000", "currentAccountsPayable": "1097326000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3815248000", "totalShareholderEquity": "1738547000", "capitalLeaseObligations": "127413000", "otherCurrentLiabilities": "298300000", "totalCurrentLiabilities": "1836953000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3932485000", "cashAndShortTermInvestments": "408586000", "commonStockSharesOutstanding": "72755556", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "408586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9487000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "PEN", "changeInInventory": "11184000", "operatingCashflow": "174892000", "capitalExpenditures": "33991000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87702000", "cashflowFromInvestment": "-22775000", "stockBasedCompensation": "1931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57492000", "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": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "income_statement": { "revenue": 1130298000, "cost_of_revenue": 703585000, "gross_profit": 428713000, "ebit": -15780000, "ebitda": 40651000, "pretax_income": -91747000, "tax_provision": -27647000, "net_income": -68386000, "net_income_to_common": -68386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 335411071, "total_current_assets": 1844392432, "total_assets": 7297412890, "short_term_debt": 345590162, "long_term_debt": 3216171000, "total_debt": 3561761162, "total_liabilities": 5531214476, "total_equity": 1600617182, "shares_outstanding": 30098000, "goodwill_and_intangibles": 3605950725 }, "cash_flow": { "operating_cash_flow": 92396246, "capital_expenditure": 22255709, "free_cash_flow": 114651955, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219712, "ticker_id": 288, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15780000", "ebitda": "40651000", "netIncome": "-68386000", "grossProfit": "428713000", "depreciation": "None", "totalRevenue": "1130298000", "costOfRevenue": "703585000", "interestIncome": "3920000", "incomeBeforeTax": "-91747000", "interestExpense": "75967000", "operatingIncome": "144292000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-27647000", "reportedCurrency": "PEN", "netInterestIncome": "-111939000", "nonInterestIncome": "None", "operatingExpenses": "282421000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "703585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56431000", "sellingGeneralAndAdministrative": "158790000", "netIncomeFromContinuingOperations": "-64100000" }, "balance": { "goodwill": "2704109725", "inventory": "164783296", "commonStock": "17387448", "currentDebt": "None", "investments": "None", "totalAssets": "7297412890", "longTermDebt": "3216171000", "shortTermDebt": "345590162", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "901841000", "reportedCurrency": "PEN", "retainedEarnings": "414503015", "totalLiabilities": "5531214476", "otherCurrentAssets": "258487940", "totalCurrentAssets": "1844392432", "currentLongTermDebt": "316339000", "longTermInvestments": "30550000", "shortTermInvestments": "30234299", "currentNetReceivables": "1055475822", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5453020454", "currentAccountsPayable": "1053301016", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3655702818", "totalShareholderEquity": "1600617182", "capitalLeaseObligations": "123519000", "otherCurrentLiabilities": "267952098", "totalCurrentLiabilities": "1666941266", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3864273210", "cashAndShortTermInvestments": "335411071", "commonStockSharesOutstanding": "30098000", "intangibleAssetsExcludingGoodwill": "901841000", "cashAndCashEquivalentsAtCarryingValue": "335411071", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63572125", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "PEN", "changeInInventory": "-16356765", "operatingCashflow": "92396246", "capitalExpenditures": "22255709", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16367225", "cashflowFromInvestment": "33070170", "stockBasedCompensation": "3192000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56431000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1130298000, "cost_of_revenue": 703585000, "gross_profit": 428713000, "research_and_development": null, "selling_general_admin": 158790000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15780000, "depreciation_amortisation": 56431000, "ebitda": 40651000, "interest_expense": 75967000, "interest_income": null, "other_non_operating": null, "pretax_income": -91747000, "tax_provision": -27647000, "effective_tax_rate": null, "net_income": -68386000, "net_income_continuing_ops": -64100000, "net_income_to_common": -68386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 335411071, "short_term_investments": 30234299, "net_receivables": 1055475822, "inventory": 164783296, "other_current_assets": null, "total_current_assets": 1844392432, "net_ppe": null, "goodwill": 2704109725, "intangible_assets": 901841000, "goodwill_and_intangibles": 3605950725, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5453020454, "total_assets": 7297412890, "short_term_debt": 345590162, "accounts_payable": 1053301016, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1666941266, "long_term_debt": 3216171000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3864273210, "total_liabilities": 5531214476, "total_debt": 3561761162, "preferred_stock": null, "minority_interest": null, "retained_earnings": 414503015, "total_equity": 1600617182, "shares_outstanding": 30098000, "operating_cash_flow": 92396246, "stock_based_compensation": 3192000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22255709, "acquisitions": null, "other_investing": null, "investing_cash_flow": 33070170, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16367225, "free_cash_flow": 114651955, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15780000", "ebitda": "40651000", "netIncome": "-68386000", "grossProfit": "428713000", "depreciation": "None", "totalRevenue": "1130298000", "costOfRevenue": "703585000", "interestIncome": "3920000", "incomeBeforeTax": "-91747000", "interestExpense": "75967000", "operatingIncome": "144292000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-27647000", "reportedCurrency": "PEN", "netInterestIncome": "-111939000", "nonInterestIncome": "None", "operatingExpenses": "282421000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "703585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56431000", "sellingGeneralAndAdministrative": "158790000", "netIncomeFromContinuingOperations": "-64100000" }, "balance": { "goodwill": "2704109725", "inventory": "164783296", "commonStock": "17387448", "currentDebt": "None", "investments": "None", "totalAssets": "7297412890", "longTermDebt": "3216171000", "shortTermDebt": "345590162", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "901841000", "reportedCurrency": "PEN", "retainedEarnings": "414503015", "totalLiabilities": "5531214476", "otherCurrentAssets": "258487940", "totalCurrentAssets": "1844392432", "currentLongTermDebt": "316339000", "longTermInvestments": "30550000", "shortTermInvestments": "30234299", "currentNetReceivables": "1055475822", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5453020454", "currentAccountsPayable": "1053301016", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3655702818", "totalShareholderEquity": "1600617182", "capitalLeaseObligations": "123519000", "otherCurrentLiabilities": "267952098", "totalCurrentLiabilities": "1666941266", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3864273210", "cashAndShortTermInvestments": "335411071", "commonStockSharesOutstanding": "30098000", "intangibleAssetsExcludingGoodwill": "901841000", "cashAndCashEquivalentsAtCarryingValue": "335411071", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63572125", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "PEN", "changeInInventory": "-16356765", "operatingCashflow": "92396246", "capitalExpenditures": "22255709", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16367225", "cashflowFromInvestment": "33070170", "stockBasedCompensation": "3192000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56431000", "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": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "income_statement": { "revenue": 1118000000, "cost_of_revenue": 698000000, "gross_profit": 419000000, "ebit": 213000000, "ebitda": 270313000, "pretax_income": 97000000, "tax_provision": 44000000, "net_income": 48000000, "net_income_to_common": 48000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225710000, "total_current_assets": 1805887000, "total_assets": 7282022000, "short_term_debt": 689258000, "long_term_debt": 2868000000, "total_debt": 3557258000, "total_liabilities": 5466825000, "total_equity": 1657750000, "shares_outstanding": 73990769, "goodwill_and_intangibles": 2733792000 }, "cash_flow": { "operating_cash_flow": 188555000, "capital_expenditure": 18448000, "free_cash_flow": 207003000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219714, "ticker_id": 288, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "213000000", "ebitda": "270313000", "netIncome": "48000000", "grossProfit": "419000000", "depreciation": "None", "totalRevenue": "1118000000", "costOfRevenue": "698000000", "interestIncome": "4000000", "incomeBeforeTax": "97000000", "interestExpense": "116000000", "operatingIncome": "166000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "44000000", "reportedCurrency": "PEN", "netInterestIncome": "-112000000", "nonInterestIncome": "None", "operatingExpenses": "254000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "698000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57313000", "sellingGeneralAndAdministrative": "200000000", "netIncomeFromContinuingOperations": "53000000" }, "balance": { "goodwill": "None", "inventory": "148637000", "commonStock": "17389000", "currentDebt": "None", "investments": "None", "totalAssets": "7282022000", "longTermDebt": "2868000000", "shortTermDebt": "689258000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2733792000", "reportedCurrency": "PEN", "retainedEarnings": "-108032000", "totalLiabilities": "5466825000", "otherCurrentAssets": "255872000", "totalCurrentAssets": "1805887000", "currentLongTermDebt": "658000000", "longTermInvestments": "29000000", "shortTermInvestments": "99688000", "currentNetReceivables": "1075980000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5476135000", "currentAccountsPayable": "945820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3695847000", "totalShareholderEquity": "1657750000", "capitalLeaseObligations": "129000000", "otherCurrentLiabilities": "378891000", "totalCurrentLiabilities": "2013969000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3452856000", "cashAndShortTermInvestments": "225710000", "commonStockSharesOutstanding": "73990769", "intangibleAssetsExcludingGoodwill": "2733792000", "cashAndCashEquivalentsAtCarryingValue": "225710000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48094000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "PEN", "changeInInventory": "-8098000", "operatingCashflow": "188555000", "capitalExpenditures": "18448000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127410000", "cashflowFromInvestment": "-10196000", "stockBasedCompensation": "2548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57311000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1118000000, "cost_of_revenue": 698000000, "gross_profit": 419000000, "research_and_development": null, "selling_general_admin": 200000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 213000000, "depreciation_amortisation": 57313000, "ebitda": 270313000, "interest_expense": 116000000, "interest_income": null, "other_non_operating": null, "pretax_income": 97000000, "tax_provision": 44000000, "effective_tax_rate": null, "net_income": 48000000, "net_income_continuing_ops": 53000000, "net_income_to_common": 48000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 225710000, "short_term_investments": 99688000, "net_receivables": 1075980000, "inventory": 148637000, "other_current_assets": null, "total_current_assets": 1805887000, "net_ppe": null, "goodwill": null, "intangible_assets": 2733792000, "goodwill_and_intangibles": 2733792000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5476135000, "total_assets": 7282022000, "short_term_debt": 689258000, "accounts_payable": 945820000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2013969000, "long_term_debt": 2868000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3452856000, "total_liabilities": 5466825000, "total_debt": 3557258000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -108032000, "total_equity": 1657750000, "shares_outstanding": 73990769, "operating_cash_flow": 188555000, "stock_based_compensation": 2548000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18448000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10196000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -127410000, "free_cash_flow": 207003000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "213000000", "ebitda": "270313000", "netIncome": "48000000", "grossProfit": "419000000", "depreciation": "None", "totalRevenue": "1118000000", "costOfRevenue": "698000000", "interestIncome": "4000000", "incomeBeforeTax": "97000000", "interestExpense": "116000000", "operatingIncome": "166000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "44000000", "reportedCurrency": "PEN", "netInterestIncome": "-112000000", "nonInterestIncome": "None", "operatingExpenses": "254000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "698000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57313000", "sellingGeneralAndAdministrative": "200000000", "netIncomeFromContinuingOperations": "53000000" }, "balance": { "goodwill": "None", "inventory": "148637000", "commonStock": "17389000", "currentDebt": "None", "investments": "None", "totalAssets": "7282022000", "longTermDebt": "2868000000", "shortTermDebt": "689258000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2733792000", "reportedCurrency": "PEN", "retainedEarnings": "-108032000", "totalLiabilities": "5466825000", "otherCurrentAssets": "255872000", "totalCurrentAssets": "1805887000", "currentLongTermDebt": "658000000", "longTermInvestments": "29000000", "shortTermInvestments": "99688000", "currentNetReceivables": "1075980000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5476135000", "currentAccountsPayable": "945820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3695847000", "totalShareholderEquity": "1657750000", "capitalLeaseObligations": "129000000", "otherCurrentLiabilities": "378891000", "totalCurrentLiabilities": "2013969000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3452856000", "cashAndShortTermInvestments": "225710000", "commonStockSharesOutstanding": "73990769", "intangibleAssetsExcludingGoodwill": "2733792000", "cashAndCashEquivalentsAtCarryingValue": "225710000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48094000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "PEN", "changeInInventory": "-8098000", "operatingCashflow": "188555000", "capitalExpenditures": "18448000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127410000", "cashflowFromInvestment": "-10196000", "stockBasedCompensation": "2548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57311000", "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": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "income_statement": { "revenue": 1093938000, "cost_of_revenue": 659540000, "gross_profit": 434398000, "ebit": 231757000, "ebitda": 287060000, "pretax_income": 132282000, "tax_provision": 48260000, "net_income": 81981000, "net_income_to_common": 81981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174661000, "total_current_assets": 1715426000, "total_assets": 7167127000, "short_term_debt": 630024000, "long_term_debt": 2976234000, "total_debt": 3606258000, "total_liabilities": 5371113000, "total_equity": 1643192000, "shares_outstanding": 74528000, "goodwill_and_intangibles": 2720431000 }, "cash_flow": { "operating_cash_flow": 145208000, "capital_expenditure": 33523000, "free_cash_flow": 178731000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219715, "ticker_id": 288, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "231757000", "ebitda": "287060000", "netIncome": "81981000", "grossProfit": "434398000", "depreciation": "None", "totalRevenue": "1093938000", "costOfRevenue": "659540000", "interestIncome": "5374000", "incomeBeforeTax": "132282000", "interestExpense": "99475000", "operatingIncome": "171997000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "48260000", "reportedCurrency": "PEN", "netInterestIncome": "-114899000", "nonInterestIncome": "None", "operatingExpenses": "262401000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "659540000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55303000", "sellingGeneralAndAdministrative": "192178000", "netIncomeFromContinuingOperations": "84022000" }, "balance": { "goodwill": "1805234000", "inventory": "138938000", "commonStock": "17389000", "currentDebt": "None", "investments": "None", "totalAssets": "7167127000", "longTermDebt": "2976234000", "shortTermDebt": "630024000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "915197000", "reportedCurrency": "PEN", "retainedEarnings": "-156126000", "totalLiabilities": "5371113000", "otherCurrentAssets": "271693000", "totalCurrentAssets": "1715426000", "currentLongTermDebt": "597537000", "longTermInvestments": "28790000", "shortTermInvestments": "112445000", "currentNetReceivables": "1017689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5451701000", "currentAccountsPayable": "918446000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3702312000", "totalShareholderEquity": "1643192000", "capitalLeaseObligations": "128541000", "otherCurrentLiabilities": "322427000", "totalCurrentLiabilities": "1882323000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3488790000", "cashAndShortTermInvestments": "174661000", "commonStockSharesOutstanding": "74528000", "intangibleAssetsExcludingGoodwill": "915197000", "cashAndCashEquivalentsAtCarryingValue": "174661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84022000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "PEN", "changeInInventory": "-18508000", "operatingCashflow": "145208000", "capitalExpenditures": "33523000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130960000", "cashflowFromInvestment": "-45020000", "stockBasedCompensation": "2727000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55303000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1093938000, "cost_of_revenue": 659540000, "gross_profit": 434398000, "research_and_development": null, "selling_general_admin": 192178000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 231757000, "depreciation_amortisation": 55303000, "ebitda": 287060000, "interest_expense": 99475000, "interest_income": null, "other_non_operating": null, "pretax_income": 132282000, "tax_provision": 48260000, "effective_tax_rate": null, "net_income": 81981000, "net_income_continuing_ops": 84022000, "net_income_to_common": 81981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 174661000, "short_term_investments": 112445000, "net_receivables": 1017689000, "inventory": 138938000, "other_current_assets": null, "total_current_assets": 1715426000, "net_ppe": null, "goodwill": 1805234000, "intangible_assets": 915197000, "goodwill_and_intangibles": 2720431000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5451701000, "total_assets": 7167127000, "short_term_debt": 630024000, "accounts_payable": 918446000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1882323000, "long_term_debt": 2976234000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3488790000, "total_liabilities": 5371113000, "total_debt": 3606258000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -156126000, "total_equity": 1643192000, "shares_outstanding": 74528000, "operating_cash_flow": 145208000, "stock_based_compensation": 2727000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33523000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45020000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130960000, "free_cash_flow": 178731000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "231757000", "ebitda": "287060000", "netIncome": "81981000", "grossProfit": "434398000", "depreciation": "None", "totalRevenue": "1093938000", "costOfRevenue": "659540000", "interestIncome": "5374000", "incomeBeforeTax": "132282000", "interestExpense": "99475000", "operatingIncome": "171997000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "48260000", "reportedCurrency": "PEN", "netInterestIncome": "-114899000", "nonInterestIncome": "None", "operatingExpenses": "262401000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "659540000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55303000", "sellingGeneralAndAdministrative": "192178000", "netIncomeFromContinuingOperations": "84022000" }, "balance": { "goodwill": "1805234000", "inventory": "138938000", "commonStock": "17389000", "currentDebt": "None", "investments": "None", "totalAssets": "7167127000", "longTermDebt": "2976234000", "shortTermDebt": "630024000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "915197000", "reportedCurrency": "PEN", "retainedEarnings": "-156126000", "totalLiabilities": "5371113000", "otherCurrentAssets": "271693000", "totalCurrentAssets": "1715426000", "currentLongTermDebt": "597537000", "longTermInvestments": "28790000", "shortTermInvestments": "112445000", "currentNetReceivables": "1017689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5451701000", "currentAccountsPayable": "918446000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3702312000", "totalShareholderEquity": "1643192000", "capitalLeaseObligations": "128541000", "otherCurrentLiabilities": "322427000", "totalCurrentLiabilities": "1882323000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3488790000", "cashAndShortTermInvestments": "174661000", "commonStockSharesOutstanding": "74528000", "intangibleAssetsExcludingGoodwill": "915197000", "cashAndCashEquivalentsAtCarryingValue": "174661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84022000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "PEN", "changeInInventory": "-18508000", "operatingCashflow": "145208000", "capitalExpenditures": "33523000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130960000", "cashflowFromInvestment": "-45020000", "stockBasedCompensation": "2727000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55303000", "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": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "income_statement": { "revenue": 1041869000, "cost_of_revenue": 660248000, "gross_profit": 381621000, "ebit": 184756000, "ebitda": 238140000, "pretax_income": 61527000, "tax_provision": 23564000, "net_income": 35426000, "net_income_to_common": 35426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201017000, "total_current_assets": 1700089000, "total_assets": 7070411000, "short_term_debt": 799041000, "long_term_debt": 2830567000, "total_debt": 3629608000, "total_liabilities": 5399362000, "total_equity": 1518768000, "shares_outstanding": 73804000, "goodwill_and_intangibles": 4400068000 }, "cash_flow": { "operating_cash_flow": 106015000, "capital_expenditure": 48771000, "free_cash_flow": 154786000, "dividends_paid": 1150000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219716, "ticker_id": 288, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "184756000", "ebitda": "238140000", "netIncome": "35426000", "grossProfit": "381621000", "depreciation": "None", "totalRevenue": "1041869000", "costOfRevenue": "660248000", "interestIncome": "5713000", "incomeBeforeTax": "61527000", "interestExpense": "123229000", "operatingIncome": "145563000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "23564000", "reportedCurrency": "PEN", "netInterestIncome": "-117516000", "nonInterestIncome": "None", "operatingExpenses": "236058000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "660248000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53384000", "sellingGeneralAndAdministrative": "182452000", "netIncomeFromContinuingOperations": "37963000" }, "balance": { "goodwill": "1754291000", "inventory": "120339000", "commonStock": "17389000", "currentDebt": "None", "investments": "None", "totalAssets": "7070411000", "longTermDebt": "2830567000", "shortTermDebt": "799041000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2645777000", "reportedCurrency": "PEN", "retainedEarnings": "-238107000", "totalLiabilities": "5399362000", "otherCurrentAssets": "263347000", "totalCurrentAssets": "1700089000", "currentLongTermDebt": "764811000", "longTermInvestments": "27637000", "shortTermInvestments": "97767000", "currentNetReceivables": "1017619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5370322000", "currentAccountsPayable": "910696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3735080000", "totalShareholderEquity": "1518768000", "capitalLeaseObligations": "139702000", "otherCurrentLiabilities": "311775000", "totalCurrentLiabilities": "2036327000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3363035000", "cashAndShortTermInvestments": "201017000", "commonStockSharesOutstanding": "73804000", "intangibleAssetsExcludingGoodwill": "2645777000", "cashAndCashEquivalentsAtCarryingValue": "201017000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37963000", "profitLoss": "None", "dividendPayout": "1150000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "PEN", "changeInInventory": "25163000", "operatingCashflow": "106015000", "capitalExpenditures": "48771000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77833000", "cashflowFromInvestment": "-63689000", "stockBasedCompensation": "2725000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1150000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53384000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1041869000, "cost_of_revenue": 660248000, "gross_profit": 381621000, "research_and_development": null, "selling_general_admin": 182452000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 184756000, "depreciation_amortisation": 53384000, "ebitda": 238140000, "interest_expense": 123229000, "interest_income": null, "other_non_operating": null, "pretax_income": 61527000, "tax_provision": 23564000, "effective_tax_rate": null, "net_income": 35426000, "net_income_continuing_ops": 37963000, "net_income_to_common": 35426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201017000, "short_term_investments": 97767000, "net_receivables": 1017619000, "inventory": 120339000, "other_current_assets": null, "total_current_assets": 1700089000, "net_ppe": null, "goodwill": 1754291000, "intangible_assets": 2645777000, "goodwill_and_intangibles": 4400068000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5370322000, "total_assets": 7070411000, "short_term_debt": 799041000, "accounts_payable": 910696000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2036327000, "long_term_debt": 2830567000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3363035000, "total_liabilities": 5399362000, "total_debt": 3629608000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -238107000, "total_equity": 1518768000, "shares_outstanding": 73804000, "operating_cash_flow": 106015000, "stock_based_compensation": 2725000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48771000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63689000, "dividends_paid": 1150000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77833000, "free_cash_flow": 154786000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "184756000", "ebitda": "238140000", "netIncome": "35426000", "grossProfit": "381621000", "depreciation": "None", "totalRevenue": "1041869000", "costOfRevenue": "660248000", "interestIncome": "5713000", "incomeBeforeTax": "61527000", "interestExpense": "123229000", "operatingIncome": "145563000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "23564000", "reportedCurrency": "PEN", "netInterestIncome": "-117516000", "nonInterestIncome": "None", "operatingExpenses": "236058000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "660248000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53384000", "sellingGeneralAndAdministrative": "182452000", "netIncomeFromContinuingOperations": "37963000" }, "balance": { "goodwill": "1754291000", "inventory": "120339000", "commonStock": "17389000", "currentDebt": "None", "investments": "None", "totalAssets": "7070411000", "longTermDebt": "2830567000", "shortTermDebt": "799041000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2645777000", "reportedCurrency": "PEN", "retainedEarnings": "-238107000", "totalLiabilities": "5399362000", "otherCurrentAssets": "263347000", "totalCurrentAssets": "1700089000", "currentLongTermDebt": "764811000", "longTermInvestments": "27637000", "shortTermInvestments": "97767000", "currentNetReceivables": "1017619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5370322000", "currentAccountsPayable": "910696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3735080000", "totalShareholderEquity": "1518768000", "capitalLeaseObligations": "139702000", "otherCurrentLiabilities": "311775000", "totalCurrentLiabilities": "2036327000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3363035000", "cashAndShortTermInvestments": "201017000", "commonStockSharesOutstanding": "73804000", "intangibleAssetsExcludingGoodwill": "2645777000", "cashAndCashEquivalentsAtCarryingValue": "201017000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37963000", "profitLoss": "None", "dividendPayout": "1150000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "PEN", "changeInInventory": "25163000", "operatingCashflow": "106015000", "capitalExpenditures": "48771000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77833000", "cashflowFromInvestment": "-63689000", "stockBasedCompensation": "2725000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1150000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53384000", "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": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "income_statement": { "revenue": 1063000000, "cost_of_revenue": 629000000, "gross_profit": 434000000, "ebit": 190000000, "ebitda": 234921000, "pretax_income": 37000000, "tax_provision": 13000000, "net_income": 24000000, "net_income_to_common": 24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236000000, "total_current_assets": 1704000000, "total_assets": 7081000000, "short_term_debt": 686000000, "long_term_debt": 2965541000, "total_debt": 3651541000, "total_liabilities": 5458000000, "total_equity": 1623000000, "shares_outstanding": 74175144, "goodwill_and_intangibles": 4411291000 }, "cash_flow": { "operating_cash_flow": 193546000, "capital_expenditure": 32844000, "free_cash_flow": 226390000, "dividends_paid": 1150000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219717, "ticker_id": 288, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "190000000", "ebitda": "234921000", "netIncome": "24000000", "grossProfit": "434000000", "depreciation": "None", "totalRevenue": "1063000000", "costOfRevenue": "629000000", "interestIncome": "28538000", "incomeBeforeTax": "37000000", "interestExpense": "19061000", "operatingIncome": "190000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13000000", "reportedCurrency": "PEN", "netInterestIncome": "-55204000", "nonInterestIncome": "None", "operatingExpenses": "244000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "629000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44921000", "sellingGeneralAndAdministrative": "201000000", "netIncomeFromContinuingOperations": "23857000" }, "balance": { "goodwill": "1754291000", "inventory": "144000000", "commonStock": "1623000000", "currentDebt": "None", "investments": "None", "totalAssets": "7081000000", "longTermDebt": "2965541000", "shortTermDebt": "686000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2657000000", "reportedCurrency": "PEN", "retainedEarnings": "-273533000", "totalLiabilities": "5458000000", "otherCurrentAssets": "262000000", "totalCurrentAssets": "1704000000", "currentLongTermDebt": "654233000", "longTermInvestments": "25687000", "shortTermInvestments": "100000000", "currentNetReceivables": "962000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5377000000", "currentAccountsPayable": "931000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3840000000", "totalShareholderEquity": "1623000000", "capitalLeaseObligations": "147888000", "otherCurrentLiabilities": "328000000", "totalCurrentLiabilities": "1945000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3513000000", "cashAndShortTermInvestments": "236000000", "commonStockSharesOutstanding": "74175144", "intangibleAssetsExcludingGoodwill": "2657000000", "cashAndCashEquivalentsAtCarryingValue": "236000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24000000", "profitLoss": "None", "dividendPayout": "1150000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "PEN", "changeInInventory": "-17907000", "operatingCashflow": "193546000", "capitalExpenditures": "32844000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90148000", "cashflowFromInvestment": "None", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1150000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51893000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1063000000, "cost_of_revenue": 629000000, "gross_profit": 434000000, "research_and_development": null, "selling_general_admin": 201000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 190000000, "depreciation_amortisation": 44921000, "ebitda": 234921000, "interest_expense": 19061000, "interest_income": null, "other_non_operating": null, "pretax_income": 37000000, "tax_provision": 13000000, "effective_tax_rate": null, "net_income": 24000000, "net_income_continuing_ops": 23857000, "net_income_to_common": 24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 236000000, "short_term_investments": 100000000, "net_receivables": 962000000, "inventory": 144000000, "other_current_assets": null, "total_current_assets": 1704000000, "net_ppe": null, "goodwill": 1754291000, "intangible_assets": 2657000000, "goodwill_and_intangibles": 4411291000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5377000000, "total_assets": 7081000000, "short_term_debt": 686000000, "accounts_payable": 931000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1945000000, "long_term_debt": 2965541000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3513000000, "total_liabilities": 5458000000, "total_debt": 3651541000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -273533000, "total_equity": 1623000000, "shares_outstanding": 74175144, "operating_cash_flow": 193546000, "stock_based_compensation": 2900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32844000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 1150000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -90148000, "free_cash_flow": 226390000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "190000000", "ebitda": "234921000", "netIncome": "24000000", "grossProfit": "434000000", "depreciation": "None", "totalRevenue": "1063000000", "costOfRevenue": "629000000", "interestIncome": "28538000", "incomeBeforeTax": "37000000", "interestExpense": "19061000", "operatingIncome": "190000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13000000", "reportedCurrency": "PEN", "netInterestIncome": "-55204000", "nonInterestIncome": "None", "operatingExpenses": "244000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "629000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44921000", "sellingGeneralAndAdministrative": "201000000", "netIncomeFromContinuingOperations": "23857000" }, "balance": { "goodwill": "1754291000", "inventory": "144000000", "commonStock": "1623000000", "currentDebt": "None", "investments": "None", "totalAssets": "7081000000", "longTermDebt": "2965541000", "shortTermDebt": "686000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2657000000", "reportedCurrency": "PEN", "retainedEarnings": "-273533000", "totalLiabilities": "5458000000", "otherCurrentAssets": "262000000", "totalCurrentAssets": "1704000000", "currentLongTermDebt": "654233000", "longTermInvestments": "25687000", "shortTermInvestments": "100000000", "currentNetReceivables": "962000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5377000000", "currentAccountsPayable": "931000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3840000000", "totalShareholderEquity": "1623000000", "capitalLeaseObligations": "147888000", "otherCurrentLiabilities": "328000000", "totalCurrentLiabilities": "1945000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3513000000", "cashAndShortTermInvestments": "236000000", "commonStockSharesOutstanding": "74175144", "intangibleAssetsExcludingGoodwill": "2657000000", "cashAndCashEquivalentsAtCarryingValue": "236000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24000000", "profitLoss": "None", "dividendPayout": "1150000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "PEN", "changeInInventory": "-17907000", "operatingCashflow": "193546000", "capitalExpenditures": "32844000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90148000", "cashflowFromInvestment": "None", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1150000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51893000", "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": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "income_statement": { "revenue": 1126691000, "cost_of_revenue": 677318000, "gross_profit": 449373000, "ebit": 265201000, "ebitda": 320059000, "pretax_income": 127412000, "tax_provision": 26899000, "net_income": 97894000, "net_income_to_common": 97894000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200493000, "total_current_assets": 1632433000, "total_assets": 7149740000, "short_term_debt": 612370000, "long_term_debt": 3020555000, "total_debt": 3632925000, "total_liabilities": 5480511000, "total_equity": 1519158000, "shares_outstanding": 74162000, "goodwill_and_intangibles": 2742878000 }, "cash_flow": { "operating_cash_flow": 203558000, "capital_expenditure": 36004000, "free_cash_flow": 239562000, "dividends_paid": 1174000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219719, "ticker_id": 288, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "265201000", "ebitda": "320059000", "netIncome": "97894000", "grossProfit": "449373000", "depreciation": "None", "totalRevenue": "1126691000", "costOfRevenue": "677318000", "interestIncome": "34304000", "incomeBeforeTax": "127412000", "interestExpense": "137789000", "operatingIncome": "199654000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "26899000", "reportedCurrency": "PEN", "netInterestIncome": "-103485000", "nonInterestIncome": "None", "operatingExpenses": "249719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "677318000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54858000", "sellingGeneralAndAdministrative": "195185000", "netIncomeFromContinuingOperations": "100513000" }, "balance": { "goodwill": "None", "inventory": "133273000", "commonStock": "17387000", "currentDebt": "None", "investments": "None", "totalAssets": "7149740000", "longTermDebt": "3020555000", "shortTermDebt": "612370000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2742878000", "reportedCurrency": "PEN", "retainedEarnings": "-282262000", "totalLiabilities": "5480511000", "otherCurrentAssets": "216747000", "totalCurrentAssets": "1632433000", "currentLongTermDebt": "581802000", "longTermInvestments": "24051000", "shortTermInvestments": "98024000", "currentNetReceivables": "983896000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5517307000", "currentAccountsPayable": "865821000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3741272000", "totalShareholderEquity": "1519158000", "capitalLeaseObligations": "138915000", "otherCurrentLiabilities": "347593000", "totalCurrentLiabilities": "1856393000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3624118000", "cashAndShortTermInvestments": "200493000", "commonStockSharesOutstanding": "74162000", "intangibleAssetsExcludingGoodwill": "2742878000", "cashAndCashEquivalentsAtCarryingValue": "200493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100513000", "profitLoss": "None", "dividendPayout": "1174000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "PEN", "changeInInventory": "-14451000", "operatingCashflow": "203558000", "capitalExpenditures": "36004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95778000", "cashflowFromInvestment": "-56763000", "stockBasedCompensation": "5702000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1174000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54858000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1126691000, "cost_of_revenue": 677318000, "gross_profit": 449373000, "research_and_development": null, "selling_general_admin": 195185000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 265201000, "depreciation_amortisation": 54858000, "ebitda": 320059000, "interest_expense": 137789000, "interest_income": null, "other_non_operating": null, "pretax_income": 127412000, "tax_provision": 26899000, "effective_tax_rate": null, "net_income": 97894000, "net_income_continuing_ops": 100513000, "net_income_to_common": 97894000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200493000, "short_term_investments": 98024000, "net_receivables": 983896000, "inventory": 133273000, "other_current_assets": null, "total_current_assets": 1632433000, "net_ppe": null, "goodwill": null, "intangible_assets": 2742878000, "goodwill_and_intangibles": 2742878000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5517307000, "total_assets": 7149740000, "short_term_debt": 612370000, "accounts_payable": 865821000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1856393000, "long_term_debt": 3020555000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3624118000, "total_liabilities": 5480511000, "total_debt": 3632925000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -282262000, "total_equity": 1519158000, "shares_outstanding": 74162000, "operating_cash_flow": 203558000, "stock_based_compensation": 5702000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36004000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56763000, "dividends_paid": 1174000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -95778000, "free_cash_flow": 239562000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "265201000", "ebitda": "320059000", "netIncome": "97894000", "grossProfit": "449373000", "depreciation": "None", "totalRevenue": "1126691000", "costOfRevenue": "677318000", "interestIncome": "34304000", "incomeBeforeTax": "127412000", "interestExpense": "137789000", "operatingIncome": "199654000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "26899000", "reportedCurrency": "PEN", "netInterestIncome": "-103485000", "nonInterestIncome": "None", "operatingExpenses": "249719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "677318000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54858000", "sellingGeneralAndAdministrative": "195185000", "netIncomeFromContinuingOperations": "100513000" }, "balance": { "goodwill": "None", "inventory": "133273000", "commonStock": "17387000", "currentDebt": "None", "investments": "None", "totalAssets": "7149740000", "longTermDebt": "3020555000", "shortTermDebt": "612370000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2742878000", "reportedCurrency": "PEN", "retainedEarnings": "-282262000", "totalLiabilities": "5480511000", "otherCurrentAssets": "216747000", "totalCurrentAssets": "1632433000", "currentLongTermDebt": "581802000", "longTermInvestments": "24051000", "shortTermInvestments": "98024000", "currentNetReceivables": "983896000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5517307000", "currentAccountsPayable": "865821000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3741272000", "totalShareholderEquity": "1519158000", "capitalLeaseObligations": "138915000", "otherCurrentLiabilities": "347593000", "totalCurrentLiabilities": "1856393000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3624118000", "cashAndShortTermInvestments": "200493000", "commonStockSharesOutstanding": "74162000", "intangibleAssetsExcludingGoodwill": "2742878000", "cashAndCashEquivalentsAtCarryingValue": "200493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100513000", "profitLoss": "None", "dividendPayout": "1174000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "PEN", "changeInInventory": "-14451000", "operatingCashflow": "203558000", "capitalExpenditures": "36004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95778000", "cashflowFromInvestment": "-56763000", "stockBasedCompensation": "5702000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1174000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54858000", "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": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "income_statement": { "revenue": 1120484000, "cost_of_revenue": 693124000, "gross_profit": 427360000, "ebit": 129873000, "ebitda": 185834000, "pretax_income": 2875000, "tax_provision": -5049000, "net_income": 3753000, "net_income_to_common": 3753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157729000, "total_current_assets": 1590744000, "total_assets": 7492490000, "short_term_debt": 547780000, "long_term_debt": 3263415000, "total_debt": 3811195000, "total_liabilities": 5857764000, "total_equity": 1480114000, "shares_outstanding": 60687572, "goodwill_and_intangibles": 2984030000 }, "cash_flow": { "operating_cash_flow": 117077000, "capital_expenditure": 30291000, "free_cash_flow": 147368000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219720, "ticker_id": 288, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129873000", "ebitda": "185834000", "netIncome": "3753000", "grossProfit": "427360000", "depreciation": "None", "totalRevenue": "1120484000", "costOfRevenue": "693124000", "interestIncome": "6580000", "incomeBeforeTax": "2875000", "interestExpense": "188700000", "operatingIncome": "178149000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-5049000", "reportedCurrency": "PEN", "netInterestIncome": "-182120000", "nonInterestIncome": "None", "operatingExpenses": "249211000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "693124000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55961000", "sellingGeneralAndAdministrative": "186838000", "netIncomeFromContinuingOperations": "7924000" }, "balance": { "goodwill": "None", "inventory": "123058000", "commonStock": "17385000", "currentDebt": "None", "investments": "None", "totalAssets": "7492490000", "longTermDebt": "3263415000", "shortTermDebt": "547780000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2984030000", "reportedCurrency": "PEN", "retainedEarnings": "-375914000", "totalLiabilities": "5857764000", "otherCurrentAssets": "231284000", "totalCurrentAssets": "1590744000", "currentLongTermDebt": "516417000", "longTermInvestments": "22543000", "shortTermInvestments": "102292000", "currentNetReceivables": "976381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5901746000", "currentAccountsPayable": "843101000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3927016000", "totalShareholderEquity": "1480114000", "capitalLeaseObligations": "147184000", "otherCurrentLiabilities": "501915000", "totalCurrentLiabilities": "1937702000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3920062000", "cashAndShortTermInvestments": "157729000", "commonStockSharesOutstanding": "60687572", "intangibleAssetsExcludingGoodwill": "2984030000", "cashAndCashEquivalentsAtCarryingValue": "157729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7924000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "PEN", "changeInInventory": "365000", "operatingCashflow": "117077000", "capitalExpenditures": "30291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-173018000", "cashflowFromInvestment": "-84982000", "stockBasedCompensation": "288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55961000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1120484000, "cost_of_revenue": 693124000, "gross_profit": 427360000, "research_and_development": null, "selling_general_admin": 186838000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129873000, "depreciation_amortisation": 55961000, "ebitda": 185834000, "interest_expense": 188700000, "interest_income": null, "other_non_operating": null, "pretax_income": 2875000, "tax_provision": -5049000, "effective_tax_rate": null, "net_income": 3753000, "net_income_continuing_ops": 7924000, "net_income_to_common": 3753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 157729000, "short_term_investments": 102292000, "net_receivables": 976381000, "inventory": 123058000, "other_current_assets": null, "total_current_assets": 1590744000, "net_ppe": null, "goodwill": null, "intangible_assets": 2984030000, "goodwill_and_intangibles": 2984030000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5901746000, "total_assets": 7492490000, "short_term_debt": 547780000, "accounts_payable": 843101000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1937702000, "long_term_debt": 3263415000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3920062000, "total_liabilities": 5857764000, "total_debt": 3811195000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -375914000, "total_equity": 1480114000, "shares_outstanding": 60687572, "operating_cash_flow": 117077000, "stock_based_compensation": 288000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30291000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84982000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -173018000, "free_cash_flow": 147368000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "129873000", "ebitda": "185834000", "netIncome": "3753000", "grossProfit": "427360000", "depreciation": "None", "totalRevenue": "1120484000", "costOfRevenue": "693124000", "interestIncome": "6580000", "incomeBeforeTax": "2875000", "interestExpense": "188700000", "operatingIncome": "178149000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-5049000", "reportedCurrency": "PEN", "netInterestIncome": "-182120000", "nonInterestIncome": "None", "operatingExpenses": "249211000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "693124000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55961000", "sellingGeneralAndAdministrative": "186838000", "netIncomeFromContinuingOperations": "7924000" }, "balance": { "goodwill": "None", "inventory": "123058000", "commonStock": "17385000", "currentDebt": "None", "investments": "None", "totalAssets": "7492490000", "longTermDebt": "3263415000", "shortTermDebt": "547780000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2984030000", "reportedCurrency": "PEN", "retainedEarnings": "-375914000", "totalLiabilities": "5857764000", "otherCurrentAssets": "231284000", "totalCurrentAssets": "1590744000", "currentLongTermDebt": "516417000", "longTermInvestments": "22543000", "shortTermInvestments": "102292000", "currentNetReceivables": "976381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5901746000", "currentAccountsPayable": "843101000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3927016000", "totalShareholderEquity": "1480114000", "capitalLeaseObligations": "147184000", "otherCurrentLiabilities": "501915000", "totalCurrentLiabilities": "1937702000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3920062000", "cashAndShortTermInvestments": "157729000", "commonStockSharesOutstanding": "60687572", "intangibleAssetsExcludingGoodwill": "2984030000", "cashAndCashEquivalentsAtCarryingValue": "157729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7924000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "PEN", "changeInInventory": "365000", "operatingCashflow": "117077000", "capitalExpenditures": "30291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-173018000", "cashflowFromInvestment": "-84982000", "stockBasedCompensation": "288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55961000", "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": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "income_statement": { "revenue": 1076029000, "cost_of_revenue": 661634000, "gross_profit": 414395000, "ebit": 192855000, "ebitda": 249289000, "pretax_income": 16180000, "tax_provision": 24516000, "net_income": -13335000, "net_income_to_common": -13335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313444000, "total_current_assets": 1668585000, "total_assets": 7900406000, "short_term_debt": 491341000, "long_term_debt": 3369000000, "total_debt": 3860341000, "total_liabilities": 6100902000, "total_equity": 1640777000, "shares_outstanding": 47200000, "goodwill_and_intangibles": 3183000000 }, "cash_flow": { "operating_cash_flow": 154317000, "capital_expenditure": 26599000, "free_cash_flow": 180916000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219721, "ticker_id": 288, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "192855000", "ebitda": "249289000", "netIncome": "-13335000", "grossProfit": "414395000", "depreciation": "None", "totalRevenue": "1076029000", "costOfRevenue": "661634000", "interestIncome": "9000000", "incomeBeforeTax": "16180000", "interestExpense": "176675000", "operatingIncome": "181877000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "24516000", "reportedCurrency": "PEN", "netInterestIncome": "-168000000", "nonInterestIncome": "None", "operatingExpenses": "232518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "661634000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56434000", "sellingGeneralAndAdministrative": "190927000", "netIncomeFromContinuingOperations": "-9000000" }, "balance": { "goodwill": "-199000", "inventory": "126559000", "commonStock": "17385000", "currentDebt": "None", "investments": "None", "totalAssets": "7900406000", "longTermDebt": "3369000000", "shortTermDebt": "491341000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3183199000", "reportedCurrency": "PEN", "retainedEarnings": "-379955000", "totalLiabilities": "6100902000", "otherCurrentAssets": "188553000", "totalCurrentAssets": "1668585000", "currentLongTermDebt": "460000000", "longTermInvestments": "20000000", "shortTermInvestments": "99020000", "currentNetReceivables": "941009000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6231821000", "currentAccountsPayable": "805183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3980410000", "totalShareholderEquity": "1640777000", "capitalLeaseObligations": "152000000", "otherCurrentLiabilities": "532756000", "totalCurrentLiabilities": "1880785000", "otherNonCurrentLiabilities": "-1000000", "totalNonCurrentLiabilities": "4220117000", "cashAndShortTermInvestments": "313444000", "commonStockSharesOutstanding": "47200000", "intangibleAssetsExcludingGoodwill": "3183199000", "cashAndCashEquivalentsAtCarryingValue": "313444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8336000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "PEN", "changeInInventory": "6140000", "operatingCashflow": "154317000", "capitalExpenditures": "26599000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59174000", "cashflowFromInvestment": "-30969000", "stockBasedCompensation": "279000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56434000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1076029000, "cost_of_revenue": 661634000, "gross_profit": 414395000, "research_and_development": null, "selling_general_admin": 190927000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 192855000, "depreciation_amortisation": 56434000, "ebitda": 249289000, "interest_expense": 176675000, "interest_income": null, "other_non_operating": null, "pretax_income": 16180000, "tax_provision": 24516000, "effective_tax_rate": null, "net_income": -13335000, "net_income_continuing_ops": -9000000, "net_income_to_common": -13335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 313444000, "short_term_investments": 99020000, "net_receivables": 941009000, "inventory": 126559000, "other_current_assets": null, "total_current_assets": 1668585000, "net_ppe": null, "goodwill": -199000, "intangible_assets": 3183199000, "goodwill_and_intangibles": 3183000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6231821000, "total_assets": 7900406000, "short_term_debt": 491341000, "accounts_payable": 805183000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1880785000, "long_term_debt": 3369000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4220117000, "total_liabilities": 6100902000, "total_debt": 3860341000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -379955000, "total_equity": 1640777000, "shares_outstanding": 47200000, "operating_cash_flow": 154317000, "stock_based_compensation": 279000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26599000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30969000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59174000, "free_cash_flow": 180916000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "192855000", "ebitda": "249289000", "netIncome": "-13335000", "grossProfit": "414395000", "depreciation": "None", "totalRevenue": "1076029000", "costOfRevenue": "661634000", "interestIncome": "9000000", "incomeBeforeTax": "16180000", "interestExpense": "176675000", "operatingIncome": "181877000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "24516000", "reportedCurrency": "PEN", "netInterestIncome": "-168000000", "nonInterestIncome": "None", "operatingExpenses": "232518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "661634000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56434000", "sellingGeneralAndAdministrative": "190927000", "netIncomeFromContinuingOperations": "-9000000" }, "balance": { "goodwill": "-199000", "inventory": "126559000", "commonStock": "17385000", "currentDebt": "None", "investments": "None", "totalAssets": "7900406000", "longTermDebt": "3369000000", "shortTermDebt": "491341000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3183199000", "reportedCurrency": "PEN", "retainedEarnings": "-379955000", "totalLiabilities": "6100902000", "otherCurrentAssets": "188553000", "totalCurrentAssets": "1668585000", "currentLongTermDebt": "460000000", "longTermInvestments": "20000000", "shortTermInvestments": "99020000", "currentNetReceivables": "941009000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6231821000", "currentAccountsPayable": "805183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3980410000", "totalShareholderEquity": "1640777000", "capitalLeaseObligations": "152000000", "otherCurrentLiabilities": "532756000", "totalCurrentLiabilities": "1880785000", "otherNonCurrentLiabilities": "-1000000", "totalNonCurrentLiabilities": "4220117000", "cashAndShortTermInvestments": "313444000", "commonStockSharesOutstanding": "47200000", "intangibleAssetsExcludingGoodwill": "3183199000", "cashAndCashEquivalentsAtCarryingValue": "313444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8336000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "PEN", "changeInInventory": "6140000", "operatingCashflow": "154317000", "capitalExpenditures": "26599000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59174000", "cashflowFromInvestment": "-30969000", "stockBasedCompensation": "279000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56434000", "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": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "income_statement": { "revenue": 1020919000, "cost_of_revenue": 645171000, "gross_profit": 375748000, "ebit": 5134000, "ebitda": 61269000, "pretax_income": -169712000, "tax_provision": 49757000, "net_income": -211316000, "net_income_to_common": -211316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 241133000, "total_current_assets": 1549151000, "total_assets": 7689552000, "short_term_debt": 417167000, "long_term_debt": 3376282000, "total_debt": 3793449000, "total_liabilities": 5912986000, "total_equity": 1465285000, "shares_outstanding": 46562797, "goodwill_and_intangibles": 3129187000 }, "cash_flow": { "operating_cash_flow": 145897000, "capital_expenditure": 54598000, "free_cash_flow": 200495000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219722, "ticker_id": 288, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5134000", "ebitda": "61269000", "netIncome": "-211316000", "grossProfit": "375748000", "depreciation": "None", "totalRevenue": "1020919000", "costOfRevenue": "645171000", "interestIncome": "37162000", "incomeBeforeTax": "-169712000", "interestExpense": "174846000", "operatingIncome": "130444000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "49757000", "reportedCurrency": "PEN", "netInterestIncome": "-279439000", "nonInterestIncome": "None", "operatingExpenses": "245304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "645171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56135000", "sellingGeneralAndAdministrative": "178001000", "netIncomeFromContinuingOperations": "-219469000" }, "balance": { "goodwill": "2069238000", "inventory": "130521000", "commonStock": "8820000", "currentDebt": "None", "investments": "None", "totalAssets": "7689552000", "longTermDebt": "3376282000", "shortTermDebt": "417167000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1059949000", "reportedCurrency": "PEN", "retainedEarnings": "-366899000", "totalLiabilities": "5912986000", "otherCurrentAssets": "223449000", "totalCurrentAssets": "1549151000", "currentLongTermDebt": "385300000", "longTermInvestments": "20873000", "shortTermInvestments": "93132000", "currentNetReceivables": "860916000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6140401000", "currentAccountsPayable": "749349000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3919627000", "totalShareholderEquity": "1465285000", "capitalLeaseObligations": "158045000", "otherCurrentLiabilities": "385351000", "totalCurrentLiabilities": "1689310000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4223676000", "cashAndShortTermInvestments": "241133000", "commonStockSharesOutstanding": "46562797", "intangibleAssetsExcludingGoodwill": "1059949000", "cashAndCashEquivalentsAtCarryingValue": "241133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-219469000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "PEN", "changeInInventory": "-22966000", "operatingCashflow": "145897000", "capitalExpenditures": "54598000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-187430000", "cashflowFromInvestment": "-57002000", "stockBasedCompensation": "3675000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56135000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1020919000, "cost_of_revenue": 645171000, "gross_profit": 375748000, "research_and_development": null, "selling_general_admin": 178001000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5134000, "depreciation_amortisation": 56135000, "ebitda": 61269000, "interest_expense": 174846000, "interest_income": null, "other_non_operating": null, "pretax_income": -169712000, "tax_provision": 49757000, "effective_tax_rate": null, "net_income": -211316000, "net_income_continuing_ops": -219469000, "net_income_to_common": -211316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 241133000, "short_term_investments": 93132000, "net_receivables": 860916000, "inventory": 130521000, "other_current_assets": null, "total_current_assets": 1549151000, "net_ppe": null, "goodwill": 2069238000, "intangible_assets": 1059949000, "goodwill_and_intangibles": 3129187000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6140401000, "total_assets": 7689552000, "short_term_debt": 417167000, "accounts_payable": 749349000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1689310000, "long_term_debt": 3376282000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4223676000, "total_liabilities": 5912986000, "total_debt": 3793449000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -366899000, "total_equity": 1465285000, "shares_outstanding": 46562797, "operating_cash_flow": 145897000, "stock_based_compensation": 3675000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54598000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57002000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -187430000, "free_cash_flow": 200495000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5134000", "ebitda": "61269000", "netIncome": "-211316000", "grossProfit": "375748000", "depreciation": "None", "totalRevenue": "1020919000", "costOfRevenue": "645171000", "interestIncome": "37162000", "incomeBeforeTax": "-169712000", "interestExpense": "174846000", "operatingIncome": "130444000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "49757000", "reportedCurrency": "PEN", "netInterestIncome": "-279439000", "nonInterestIncome": "None", "operatingExpenses": "245304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "645171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56135000", "sellingGeneralAndAdministrative": "178001000", "netIncomeFromContinuingOperations": "-219469000" }, "balance": { "goodwill": "2069238000", "inventory": "130521000", "commonStock": "8820000", "currentDebt": "None", "investments": "None", "totalAssets": "7689552000", "longTermDebt": "3376282000", "shortTermDebt": "417167000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1059949000", "reportedCurrency": "PEN", "retainedEarnings": "-366899000", "totalLiabilities": "5912986000", "otherCurrentAssets": "223449000", "totalCurrentAssets": "1549151000", "currentLongTermDebt": "385300000", "longTermInvestments": "20873000", "shortTermInvestments": "93132000", "currentNetReceivables": "860916000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6140401000", "currentAccountsPayable": "749349000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3919627000", "totalShareholderEquity": "1465285000", "capitalLeaseObligations": "158045000", "otherCurrentLiabilities": "385351000", "totalCurrentLiabilities": "1689310000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4223676000", "cashAndShortTermInvestments": "241133000", "commonStockSharesOutstanding": "46562797", "intangibleAssetsExcludingGoodwill": "1059949000", "cashAndCashEquivalentsAtCarryingValue": "241133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-219469000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "PEN", "changeInInventory": "-22966000", "operatingCashflow": "145897000", "capitalExpenditures": "54598000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-187430000", "cashflowFromInvestment": "-57002000", "stockBasedCompensation": "3675000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56135000", "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": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "income_statement": { "revenue": 1015156000, "cost_of_revenue": 643172000, "gross_profit": 371984000, "ebit": 154587000, "ebitda": 213369000, "pretax_income": -20485000, "tax_provision": -2979000, "net_income": -40528000, "net_income_to_common": -40528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 337232000, "total_current_assets": 1565765000, "total_assets": 7656711000, "short_term_debt": 511755000, "long_term_debt": 3204538000, "total_debt": 3716293000, "total_liabilities": 5732424000, "total_equity": 1613980000, "shares_outstanding": 43345454, "goodwill_and_intangibles": 3090276000 }, "cash_flow": { "operating_cash_flow": 167734000, "capital_expenditure": 55757000, "free_cash_flow": 223491000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219724, "ticker_id": 288, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "154587000", "ebitda": "213369000", "netIncome": "-40528000", "grossProfit": "371984000", "depreciation": "None", "totalRevenue": "1015156000", "costOfRevenue": "643172000", "interestIncome": "3300000", "incomeBeforeTax": "-20485000", "interestExpense": "175072000", "operatingIncome": "149290000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2979000", "reportedCurrency": "PEN", "netInterestIncome": "-138952000", "nonInterestIncome": "None", "operatingExpenses": "222694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "643172000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58782000", "sellingGeneralAndAdministrative": "176579000", "netIncomeFromContinuingOperations": "-17506000" }, "balance": { "goodwill": "None", "inventory": "104128000", "commonStock": "8820000", "currentDebt": "None", "investments": "None", "totalAssets": "7656711000", "longTermDebt": "3204538000", "shortTermDebt": "511755000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3090276000", "reportedCurrency": "PEN", "retainedEarnings": "-152597000", "totalLiabilities": "5732424000", "otherCurrentAssets": "216680000", "totalCurrentAssets": "1565765000", "currentLongTermDebt": "480813000", "longTermInvestments": "19239000", "shortTermInvestments": "86267000", "currentNetReceivables": "821458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6090946000", "currentAccountsPayable": "636696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3841866000", "totalShareholderEquity": "1613980000", "capitalLeaseObligations": "156515000", "otherCurrentLiabilities": "434292000", "totalCurrentLiabilities": "1634336000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4098088000", "cashAndShortTermInvestments": "337232000", "commonStockSharesOutstanding": "43345454", "intangibleAssetsExcludingGoodwill": "3090276000", "cashAndCashEquivalentsAtCarryingValue": "337232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17506000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "PEN", "changeInInventory": "-7714000", "operatingCashflow": "167734000", "capitalExpenditures": "55757000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36471000", "cashflowFromInvestment": "-60098000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58782000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1015156000, "cost_of_revenue": 643172000, "gross_profit": 371984000, "research_and_development": null, "selling_general_admin": 176579000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 154587000, "depreciation_amortisation": 58782000, "ebitda": 213369000, "interest_expense": 175072000, "interest_income": null, "other_non_operating": null, "pretax_income": -20485000, "tax_provision": -2979000, "effective_tax_rate": null, "net_income": -40528000, "net_income_continuing_ops": -17506000, "net_income_to_common": -40528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 337232000, "short_term_investments": 86267000, "net_receivables": 821458000, "inventory": 104128000, "other_current_assets": null, "total_current_assets": 1565765000, "net_ppe": null, "goodwill": null, "intangible_assets": 3090276000, "goodwill_and_intangibles": 3090276000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6090946000, "total_assets": 7656711000, "short_term_debt": 511755000, "accounts_payable": 636696000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1634336000, "long_term_debt": 3204538000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4098088000, "total_liabilities": 5732424000, "total_debt": 3716293000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -152597000, "total_equity": 1613980000, "shares_outstanding": 43345454, "operating_cash_flow": 167734000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55757000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60098000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36471000, "free_cash_flow": 223491000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "154587000", "ebitda": "213369000", "netIncome": "-40528000", "grossProfit": "371984000", "depreciation": "None", "totalRevenue": "1015156000", "costOfRevenue": "643172000", "interestIncome": "3300000", "incomeBeforeTax": "-20485000", "interestExpense": "175072000", "operatingIncome": "149290000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2979000", "reportedCurrency": "PEN", "netInterestIncome": "-138952000", "nonInterestIncome": "None", "operatingExpenses": "222694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "643172000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58782000", "sellingGeneralAndAdministrative": "176579000", "netIncomeFromContinuingOperations": "-17506000" }, "balance": { "goodwill": "None", "inventory": "104128000", "commonStock": "8820000", "currentDebt": "None", "investments": "None", "totalAssets": "7656711000", "longTermDebt": "3204538000", "shortTermDebt": "511755000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3090276000", "reportedCurrency": "PEN", "retainedEarnings": "-152597000", "totalLiabilities": "5732424000", "otherCurrentAssets": "216680000", "totalCurrentAssets": "1565765000", "currentLongTermDebt": "480813000", "longTermInvestments": "19239000", "shortTermInvestments": "86267000", "currentNetReceivables": "821458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6090946000", "currentAccountsPayable": "636696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3841866000", "totalShareholderEquity": "1613980000", "capitalLeaseObligations": "156515000", "otherCurrentLiabilities": "434292000", "totalCurrentLiabilities": "1634336000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4098088000", "cashAndShortTermInvestments": "337232000", "commonStockSharesOutstanding": "43345454", "intangibleAssetsExcludingGoodwill": "3090276000", "cashAndCashEquivalentsAtCarryingValue": "337232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17506000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "PEN", "changeInInventory": "-7714000", "operatingCashflow": "167734000", "capitalExpenditures": "55757000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36471000", "cashflowFromInvestment": "-60098000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58782000", "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": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "income_statement": { "revenue": 945886000, "cost_of_revenue": 586183000, "gross_profit": 359703000, "ebit": 170621000, "ebitda": 226949000, "pretax_income": 41777000, "tax_provision": 19276000, "net_income": 1747000, "net_income_to_common": 1747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 258786000, "total_current_assets": 1331182000, "total_assets": 7186965000, "short_term_debt": 409087000, "long_term_debt": 3031107000, "total_debt": 3440194000, "total_liabilities": 5332473000, "total_equity": 1282749000, "shares_outstanding": 43900000, "goodwill_and_intangibles": 2991988000 }, "cash_flow": { "operating_cash_flow": 117456000, "capital_expenditure": 20569000, "free_cash_flow": 138025000, "dividends_paid": 6841000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219725, "ticker_id": 288, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:56:44.964309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "170621000", "ebitda": "226949000", "netIncome": "1747000", "grossProfit": "359703000", "depreciation": "None", "totalRevenue": "945886000", "costOfRevenue": "586183000", "interestIncome": "33090000", "incomeBeforeTax": "41777000", "interestExpense": "128844000", "operatingIncome": "135862000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "19276000", "reportedCurrency": "PEN", "netInterestIncome": "-95754000", "nonInterestIncome": "None", "operatingExpenses": "223841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "586183000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56328000", "sellingGeneralAndAdministrative": "191489000", "netIncomeFromContinuingOperations": "22501000" }, "balance": { "goodwill": "None", "inventory": "92174000", "commonStock": "236547000", "currentDebt": "None", "investments": "None", "totalAssets": "7186965000", "longTermDebt": "3031107000", "shortTermDebt": "409087000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2991988000", "reportedCurrency": "PEN", "retainedEarnings": "-109866000", "totalLiabilities": "5332473000", "otherCurrentAssets": "167140000", "totalCurrentAssets": "1331182000", "currentLongTermDebt": "379389000", "longTermInvestments": "18421000", "shortTermInvestments": "80893000", "currentNetReceivables": "732189000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5855783000", "currentAccountsPayable": "550209000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3564438000", "totalShareholderEquity": "1282749000", "capitalLeaseObligations": "153942000", "otherCurrentLiabilities": "458623000", "totalCurrentLiabilities": "1417919000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3914554000", "cashAndShortTermInvestments": "258786000", "commonStockSharesOutstanding": "43900000", "intangibleAssetsExcludingGoodwill": "2991988000", "cashAndCashEquivalentsAtCarryingValue": "258786000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22501000", "profitLoss": "None", "dividendPayout": "6841000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "PEN", "changeInInventory": "6737000", "operatingCashflow": "117456000", "capitalExpenditures": "20569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131147000", "cashflowFromInvestment": "23843000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6841000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56328000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 945886000, "cost_of_revenue": 586183000, "gross_profit": 359703000, "research_and_development": null, "selling_general_admin": 191489000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170621000, "depreciation_amortisation": 56328000, "ebitda": 226949000, "interest_expense": 128844000, "interest_income": null, "other_non_operating": null, "pretax_income": 41777000, "tax_provision": 19276000, "effective_tax_rate": null, "net_income": 1747000, "net_income_continuing_ops": 22501000, "net_income_to_common": 1747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 258786000, "short_term_investments": 80893000, "net_receivables": 732189000, "inventory": 92174000, "other_current_assets": null, "total_current_assets": 1331182000, "net_ppe": null, "goodwill": null, "intangible_assets": 2991988000, "goodwill_and_intangibles": 2991988000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5855783000, "total_assets": 7186965000, "short_term_debt": 409087000, "accounts_payable": 550209000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1417919000, "long_term_debt": 3031107000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3914554000, "total_liabilities": 5332473000, "total_debt": 3440194000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -109866000, "total_equity": 1282749000, "shares_outstanding": 43900000, "operating_cash_flow": 117456000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20569000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 23843000, "dividends_paid": 6841000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131147000, "free_cash_flow": 138025000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "170621000", "ebitda": "226949000", "netIncome": "1747000", "grossProfit": "359703000", "depreciation": "None", "totalRevenue": "945886000", "costOfRevenue": "586183000", "interestIncome": "33090000", "incomeBeforeTax": "41777000", "interestExpense": "128844000", "operatingIncome": "135862000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "19276000", "reportedCurrency": "PEN", "netInterestIncome": "-95754000", "nonInterestIncome": "None", "operatingExpenses": "223841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "586183000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56328000", "sellingGeneralAndAdministrative": "191489000", "netIncomeFromContinuingOperations": "22501000" }, "balance": { "goodwill": "None", "inventory": "92174000", "commonStock": "236547000", "currentDebt": "None", "investments": "None", "totalAssets": "7186965000", "longTermDebt": "3031107000", "shortTermDebt": "409087000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2991988000", "reportedCurrency": "PEN", "retainedEarnings": "-109866000", "totalLiabilities": "5332473000", "otherCurrentAssets": "167140000", "totalCurrentAssets": "1331182000", "currentLongTermDebt": "379389000", "longTermInvestments": "18421000", "shortTermInvestments": "80893000", "currentNetReceivables": "732189000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5855783000", "currentAccountsPayable": "550209000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3564438000", "totalShareholderEquity": "1282749000", "capitalLeaseObligations": "153942000", "otherCurrentLiabilities": "458623000", "totalCurrentLiabilities": "1417919000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3914554000", "cashAndShortTermInvestments": "258786000", "commonStockSharesOutstanding": "43900000", "intangibleAssetsExcludingGoodwill": "2991988000", "cashAndCashEquivalentsAtCarryingValue": "258786000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22501000", "profitLoss": "None", "dividendPayout": "6841000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "PEN", "changeInInventory": "6737000", "operatingCashflow": "117456000", "capitalExpenditures": "20569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131147000", "cashflowFromInvestment": "23843000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6841000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56328000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }