{ "ticker": { "uuid": "e5c29d30-a305-4064-b4cb-82c9cc8ded1e", "symbol": "CWH", "name": "Camping World Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto & Truck Dealerships", "page_url": "https://sharemaestro.com/factors/ticker/e5c29d30-a305-4064-b4cb-82c9cc8ded1e/", "api_url": "https://sharemaestro.com/factors/api/tickers/e5c29d30-a305-4064-b4cb-82c9cc8ded1e/" }, "ticker_metadata": { "id": 913, "uuid": "e5c29d30-a305-4064-b4cb-82c9cc8ded1e", "symbol": "CWH", "name": "Camping World Holdings Inc", "asset_type": "equity", "market_cap": 465600000, "stock_exchange_id": 3, "industry": "Auto & Truck Dealerships", "sector": "Consumer Cyclical", "description": "Camping World Holdings, Inc., is a recreational vehicle (RV) and outdoor retailer. The company is headquartered in Lincolnshire, Illinois.", "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": "e5c29d30-a305-4064-b4cb-82c9cc8ded1e", "symbol": "CWH", "name": "Camping World Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto & Truck Dealerships", "page_url": "https://sharemaestro.com/factors/ticker/e5c29d30-a305-4064-b4cb-82c9cc8ded1e/", "api_url": "https://sharemaestro.com/factors/api/tickers/e5c29d30-a305-4064-b4cb-82c9cc8ded1e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.34, "value": 0.79, "quality": 0.06, "momentum": 0.02, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 6.41, "market_cap": 406893980, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1568, "shareholder_yield": 0.0639, "roe": -0.4369, "piotroski_f_score": 2, "momentum_12_1": -0.5717, "volatility_252d": 0.7464 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:27.262668+00:00", "batch_id": "" }, "size": { "price_close": 6.41, "market_cap": 406893980, "market_cap_usd": 406893980, "enterprise_value": 3369551980, "shares_outstanding": 63478000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.8929, "ptbv_ratio": null, "ps_ratio": 0.0645, "pcf_ratio": 11.6552, "pfcf_ratio": 1.8008, "ev_ebitda": 6.3776, "ev_ebit": 7.7848, "ev_sales": 0.534, "ev_fcf": 14.9127, "earnings_yield": null, "fcf_yield": 0.0671, "price_to_sales": 0.0645, "price_to_book": 1.8929, "price_to_cashflow": 11.6552, "ebitda_to_ev": 0.1568, "sales_yield": 1.8727 }, "yield": { "dividend_yield": 0.0639, "buyback_yield": 0, "shareholder_yield": 0.0639, "debt_paydown_yield": null, "total_yield": 0.0639 }, "quality": { "gross_margin": 0.2933, "operating_margin": 0.0686, "net_margin": -0.0149, "ebitda_margin": 0.0837, "fcf_margin": 0.0358, "roe": -0.4369, "roa": -0.0183, "roic": 0.1022, "roc_greenblatt": null, "asset_turnover": 1.2286, "cash_conversion": -2.4058, "accruals_ratio": -0.0251, "sbc_to_revenue": 0.0041, "piotroski_f_score": 2, "altman_z_score": 1.6474, "earnings_stability_5y": 2.0266, "revenue_stability_5y": 0.1225, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3604, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 22.2691, "net_debt_to_ebitda": 5.6074, "debt_to_assets": 0.6157, "interest_coverage": 1.1419, "current_ratio": 1.1678, "quick_ratio": 0.2277, "net_debt": 2962658000, "local_beta": 0.0042, "volatility_252d": 0.7464, "volatility_60d": 1.7187, "max_drawdown_12m": -0.6606, "risk_adjusted_momentum": -0.7659 }, "growth": { "revenue_growth_1y": 0.0261, "revenue_growth_3y_cagr": -0.0295, "revenue_growth_5y_cagr": 0.0318, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2732, "book_value_growth_1y": -0.4643, "revenue_growth": 0.0261, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1442, "price_return_3m": -0.1291, "price_return_6m": -0.3985, "price_return_9m": -0.635, "price_return_12m": -0.6334, "price_return_12m_ex1m": -0.5717, "momentum_6m": -0.3985, "momentum_12m": -0.6334, "momentum_12_1": -0.5717, "distance_from_52w_high": -0.6451, "distance_from_52w_low": 0.0457, "relative_strength": -0.7334 }, "raw_ttm": { "revenue_ttm": 6310230000, "gross_profit_ttm": 1850863000, "ebit_ttm": 432835000, "ebitda_ttm": 528344000, "net_income_ttm": -93921000, "eps_diluted_ttm": -1.4796, "operating_cash_flow_ttm": 34911000, "capital_expenditure_ttm": 191041000, "fcf_ttm": 225952000, "dividends_paid_ttm": 26001000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 379038000, "cash_and_equivalents": 199827000, "total_current_assets": 2716272000, "total_current_liabilities": 2325895000, "net_ppe": null, "total_assets": 5136287000, "total_debt": 3162485000, "total_equity": 214953000, "net_working_capital": 1964371000, "book_value_per_share": 3.3863, "retained_earnings": -5394000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -551640000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 47, "rank_ptbv": 50, "rank_ps": 2, "rank_pcf": 52, "rank_ev_ebitda": 18, "rank_ev_ebit": 34, "rank_earnings_yield": 50, "rank_fcf_yield": 57, "rank_dividend_yield": 11, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 90, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 71, "rank_fcf_margin": 82, "rank_piotroski": 97, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 97 }, "composites": { "value_composite": 21, "quality_composite": 94, "momentum_composite": 98, "growth_composite": 73, "yield_composite": 8, "svqf_composite": 27, "vc1_composite": 16, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 66, "quality_value_composite": 0.2177, "os_score": 0.34, "value_percentile": 0.79, "quality_percentile": 0.06, "momentum_percentile": 0.02, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 13, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3766, "ticker_id": 913, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:27.262668+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.41, "market_cap": 406893980, "market_cap_usd": 406893980, "enterprise_value": 3369551980, "shares_outstanding": 63478000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.89294395, "ptbv_ratio": null, "ps_ratio": 0.06448164, "pcf_ratio": 11.65517974, "pfcf_ratio": 1.80079831, "ev_ebitda": 6.37757215, "ev_ebit": 7.78484175, "ev_sales": 0.53398243, "ev_fcf": 14.91268933, "earnings_yield": null, "fcf_yield": 0.06705699, "dividend_yield": 0.06390117, "buyback_yield": 0, "shareholder_yield": 0.06390117, "debt_paydown_yield": null, "total_yield": 0.06390117, "gross_margin": 0.2933115, "operating_margin": 0.06859259, "net_margin": -0.01488393, "ebitda_margin": 0.08372817, "fcf_margin": 0.03580725, "roe": -0.43693738, "roa": -0.01828578, "roic": 0.10216048, "roc_greenblatt": null, "asset_turnover": 1.22855868, "cash_conversion": -2.40576655, "accruals_ratio": -0.02508271, "sbc_to_revenue": 0.00413107, "debt_to_equity": 22.26914256, "net_debt_to_ebitda": 5.60744136, "debt_to_assets": 0.61571423, "interest_coverage": 1.14193036, "current_ratio": 1.16783948, "quick_ratio": 0.22772223, "net_debt": 2962658000, "revenue_growth_1y": 0.02614025, "revenue_growth_3y_cagr": -0.02946412, "revenue_growth_5y_cagr": 0.03179003, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2732129, "book_value_growth_1y": -0.46427205, "piotroski_f_score": 2, "altman_z_score": 1.64738578, "earnings_stability_5y": 2.026629, "revenue_stability_5y": 0.12246, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14419226, "price_return_3m": -0.12907609, "price_return_6m": -0.39850612, "price_return_9m": -0.63497207, "price_return_12m": -0.63344408, "price_return_12m_ex1m": -0.57168427, "distance_from_52w_high": -0.64507788, "distance_from_52w_low": 0.045677, "relative_strength": -0.73340766, "local_beta": 0.0042, "volatility_252d": 0.746417, "volatility_60d": 1.718713, "max_drawdown_12m": -0.6605815, "revenue_ttm": 6310230000, "gross_profit_ttm": 1850863000, "ebit_ttm": 432835000, "ebitda_ttm": 528344000, "net_income_ttm": -93921000, "eps_diluted_ttm": -1.47958348, "operating_cash_flow_ttm": 34911000, "capital_expenditure_ttm": 191041000, "fcf_ttm": 225952000, "dividends_paid_ttm": 26001000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 379038000, "cash_and_equivalents": 199827000, "total_current_assets": 2716272000, "total_current_liabilities": 2325895000, "net_ppe": null, "total_assets": 5136287000, "total_debt": 3162485000, "total_equity": 214953000, "net_working_capital": 1964371000, "book_value_per_share": 3.38625981, "retained_earnings": -5394000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -551640000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 47, "rank_ptbv": 50, "rank_ps": 2, "rank_pcf": 52, "rank_ev_ebitda": 18, "rank_ev_ebit": 34, "rank_earnings_yield": 50, "rank_fcf_yield": 57, "rank_dividend_yield": 11, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 90, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 71, "rank_fcf_margin": 82, "rank_piotroski": 97, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 97, "value_composite": 21, "quality_composite": 94, "momentum_composite": 98, "growth_composite": 73, "yield_composite": 8, "svqf_composite": 27, "vc1_composite": 16, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 13, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 6.41, "os": 0.34, "value": 0.79, "quality": 0.06, "momentum": 0.02, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0639, "roe": -0.4369, "momentum_12_1": -0.5717, "complete_fields": { "id": 3766, "ticker_id": 913, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:27.262668+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.41, "market_cap": 406893980, "market_cap_usd": 406893980, "enterprise_value": 3369551980, "shares_outstanding": 63478000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.89294395, "ptbv_ratio": null, "ps_ratio": 0.06448164, "pcf_ratio": 11.65517974, "pfcf_ratio": 1.80079831, "ev_ebitda": 6.37757215, "ev_ebit": 7.78484175, "ev_sales": 0.53398243, "ev_fcf": 14.91268933, "earnings_yield": null, "fcf_yield": 0.06705699, "dividend_yield": 0.06390117, "buyback_yield": 0, "shareholder_yield": 0.06390117, "debt_paydown_yield": null, "total_yield": 0.06390117, "gross_margin": 0.2933115, "operating_margin": 0.06859259, "net_margin": -0.01488393, "ebitda_margin": 0.08372817, "fcf_margin": 0.03580725, "roe": -0.43693738, "roa": -0.01828578, "roic": 0.10216048, "roc_greenblatt": null, "asset_turnover": 1.22855868, "cash_conversion": -2.40576655, "accruals_ratio": -0.02508271, "sbc_to_revenue": 0.00413107, "debt_to_equity": 22.26914256, "net_debt_to_ebitda": 5.60744136, "debt_to_assets": 0.61571423, "interest_coverage": 1.14193036, "current_ratio": 1.16783948, "quick_ratio": 0.22772223, "net_debt": 2962658000, "revenue_growth_1y": 0.02614025, "revenue_growth_3y_cagr": -0.02946412, "revenue_growth_5y_cagr": 0.03179003, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2732129, "book_value_growth_1y": -0.46427205, "piotroski_f_score": 2, "altman_z_score": 1.64738578, "earnings_stability_5y": 2.026629, "revenue_stability_5y": 0.12246, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14419226, "price_return_3m": -0.12907609, "price_return_6m": -0.39850612, "price_return_9m": -0.63497207, "price_return_12m": -0.63344408, "price_return_12m_ex1m": -0.57168427, "distance_from_52w_high": -0.64507788, "distance_from_52w_low": 0.045677, "relative_strength": -0.73340766, "local_beta": 0.0042, "volatility_252d": 0.746417, "volatility_60d": 1.718713, "max_drawdown_12m": -0.6605815, "revenue_ttm": 6310230000, "gross_profit_ttm": 1850863000, "ebit_ttm": 432835000, "ebitda_ttm": 528344000, "net_income_ttm": -93921000, "eps_diluted_ttm": -1.47958348, "operating_cash_flow_ttm": 34911000, "capital_expenditure_ttm": 191041000, "fcf_ttm": 225952000, "dividends_paid_ttm": 26001000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 379038000, "cash_and_equivalents": 199827000, "total_current_assets": 2716272000, "total_current_liabilities": 2325895000, "net_ppe": null, "total_assets": 5136287000, "total_debt": 3162485000, "total_equity": 214953000, "net_working_capital": 1964371000, "book_value_per_share": 3.38625981, "retained_earnings": -5394000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -551640000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 47, "rank_ptbv": 50, "rank_ps": 2, "rank_pcf": 52, "rank_ev_ebitda": 18, "rank_ev_ebit": 34, "rank_earnings_yield": 50, "rank_fcf_yield": 57, "rank_dividend_yield": 11, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 90, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 71, "rank_fcf_margin": 82, "rank_piotroski": 97, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 97, "value_composite": 21, "quality_composite": 94, "momentum_composite": 98, "growth_composite": 73, "yield_composite": 8, "svqf_composite": 27, "vc1_composite": 16, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 13, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "income_statement": { "revenue": 6369149000, "cost_of_revenue": 4491997000, "gross_profit": 1877152000, "ebit": 318781000, "ebitda": 414116000, "pretax_income": 120159000, "tax_provision": 225797000, "net_income": -89799000, "net_income_to_common": -89799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215043000, "total_current_assets": 2618281000, "total_assets": 5044334000, "short_term_debt": 1735769000, "long_term_debt": 1413618000, "total_debt": 3149387000, "total_liabilities": 4672535000, "total_equity": 228590000, "shares_outstanding": 62724000, "goodwill_and_intangibles": 765145000 }, "cash_flow": { "operating_cash_flow": -131985000, "capital_expenditure": 129442000, "free_cash_flow": -2543000, "dividends_paid": 31434000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246422, "ticker_id": 913, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "318781000", "ebitda": "414116000", "netIncome": "-89799000", "grossProfit": "1877152000", "depreciation": "None", "totalRevenue": "6369149000", "costOfRevenue": "4491997000", "interestIncome": "198622000", "incomeBeforeTax": "120159000", "interestExpense": "76786000", "operatingIncome": "178595000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "225797000", "reportedCurrency": "USD", "netInterestIncome": "-198622000", "nonInterestIncome": "None", "operatingExpenses": "1698557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4491997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95335000", "sellingGeneralAndAdministrative": "1603222000", "netIncomeFromContinuingOperations": "-105638000" }, "balance": { "goodwill": "749321000", "inventory": "2111900000", "commonStock": "638000", "currentDebt": "None", "investments": "None", "totalAssets": "5044334000", "longTermDebt": "1413618000", "shortTermDebt": "1735769000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "15824000", "reportedCurrency": "USD", "retainedEarnings": "11008000", "totalLiabilities": "4672535000", "otherCurrentAssets": "119424000", "totalCurrentAssets": "2618281000", "currentLongTermDebt": "1661584000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "171914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2426053000", "currentAccountsPayable": "147707000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1623036000", "shortLongTermDebtTotal": "2665320000", "totalShareholderEquity": "228590000", "capitalLeaseObligations": "1003736000", "otherCurrentLiabilities": "209206000", "totalCurrentLiabilities": "2183138000", "otherNonCurrentLiabilities": "89455000", "totalNonCurrentLiabilities": "2489397000", "cashAndShortTermInvestments": "215043000", "commonStockSharesOutstanding": "62724000", "intangibleAssetsExcludingGoodwill": "15824000", "cashAndCashEquivalentsAtCarryingValue": "215043000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "345956000", "profitLoss": "None", "dividendPayout": "31434000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-222853000", "operatingCashflow": "-131985000", "capitalExpenditures": "129442000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "339768000", "cashflowFromInvestment": "-201162000", "stockBasedCompensation": "44278000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31434000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95335000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6369149000, "cost_of_revenue": 4491997000, "gross_profit": 1877152000, "research_and_development": null, "selling_general_admin": 1603222000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 318781000, "depreciation_amortisation": 95335000, "ebitda": 414116000, "interest_expense": 76786000, "interest_income": null, "other_non_operating": null, "pretax_income": 120159000, "tax_provision": 225797000, "effective_tax_rate": null, "net_income": -89799000, "net_income_continuing_ops": -105638000, "net_income_to_common": -89799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 215043000, "short_term_investments": null, "net_receivables": 171914000, "inventory": 2111900000, "other_current_assets": null, "total_current_assets": 2618281000, "net_ppe": null, "goodwill": 749321000, "intangible_assets": 15824000, "goodwill_and_intangibles": 765145000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2426053000, "total_assets": 5044334000, "short_term_debt": 1735769000, "accounts_payable": 147707000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2183138000, "long_term_debt": 1413618000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2489397000, "total_liabilities": 4672535000, "total_debt": 3149387000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11008000, "total_equity": 228590000, "shares_outstanding": 62724000, "operating_cash_flow": -131985000, "stock_based_compensation": 44278000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129442000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -201162000, "dividends_paid": 31434000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 339768000, "free_cash_flow": -2543000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "318781000", "ebitda": "414116000", "netIncome": "-89799000", "grossProfit": "1877152000", "depreciation": "None", "totalRevenue": "6369149000", "costOfRevenue": "4491997000", "interestIncome": "198622000", "incomeBeforeTax": "120159000", "interestExpense": "76786000", "operatingIncome": "178595000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "225797000", "reportedCurrency": "USD", "netInterestIncome": "-198622000", "nonInterestIncome": "None", "operatingExpenses": "1698557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4491997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95335000", "sellingGeneralAndAdministrative": "1603222000", "netIncomeFromContinuingOperations": "-105638000" }, "balance": { "goodwill": "749321000", "inventory": "2111900000", "commonStock": "638000", "currentDebt": "None", "investments": "None", "totalAssets": "5044334000", "longTermDebt": "1413618000", "shortTermDebt": "1735769000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "15824000", "reportedCurrency": "USD", "retainedEarnings": "11008000", "totalLiabilities": "4672535000", "otherCurrentAssets": "119424000", "totalCurrentAssets": "2618281000", "currentLongTermDebt": "1661584000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "171914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2426053000", "currentAccountsPayable": "147707000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1623036000", "shortLongTermDebtTotal": "2665320000", "totalShareholderEquity": "228590000", "capitalLeaseObligations": "1003736000", "otherCurrentLiabilities": "209206000", "totalCurrentLiabilities": "2183138000", "otherNonCurrentLiabilities": "89455000", "totalNonCurrentLiabilities": "2489397000", "cashAndShortTermInvestments": "215043000", "commonStockSharesOutstanding": "62724000", "intangibleAssetsExcludingGoodwill": "15824000", "cashAndCashEquivalentsAtCarryingValue": "215043000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "345956000", "profitLoss": "None", "dividendPayout": "31434000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-222853000", "operatingCashflow": "-131985000", "capitalExpenditures": "129442000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "339768000", "cashflowFromInvestment": "-201162000", "stockBasedCompensation": "44278000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31434000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95335000", "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": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "income_statement": { "revenue": 6099974000, "cost_of_revenue": 4274478000, "gross_profit": 1825496000, "ebit": 174557000, "ebitda": 255747000, "pretax_income": -90257000, "tax_provision": -11377000, "net_income": -38637000, "net_income_to_common": -38637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 208422000, "total_current_assets": 2271288000, "total_assets": 4863277000, "short_term_debt": 1254025000, "long_term_debt": 1493318000, "total_debt": 2747343000, "total_liabilities": 4378328000, "total_equity": 326562000, "shares_outstanding": 48005000, "goodwill_and_intangibles": 753492000 }, "cash_flow": { "operating_cash_flow": 245159000, "capital_expenditure": 90837000, "free_cash_flow": 335996000, "dividends_paid": 24749000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246427, "ticker_id": 913, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "174557000", "ebitda": "255747000", "netIncome": "-38637000", "grossProfit": "1825496000", "depreciation": "None", "totalRevenue": "6099974000", "costOfRevenue": "4274478000", "interestIncome": "235565000", "incomeBeforeTax": "-90257000", "interestExpense": "235565000", "operatingIncome": "148570000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11377000", "reportedCurrency": "USD", "netInterestIncome": "-235565000", "nonInterestIncome": "None", "operatingExpenses": "1676926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4274478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81190000", "sellingGeneralAndAdministrative": "1573117000", "netIncomeFromContinuingOperations": "-78880000" }, "balance": { "goodwill": "734023000", "inventory": "1821837000", "commonStock": "629000", "currentDebt": "None", "investments": "None", "totalAssets": "4863277000", "longTermDebt": "1493318000", "shortTermDebt": "1254025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "19469000", "reportedCurrency": "USD", "retainedEarnings": "132241000", "totalLiabilities": "4378328000", "otherCurrentAssets": "59395000", "totalCurrentAssets": "2271288000", "currentLongTermDebt": "1184988000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181634000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2591989000", "currentAccountsPayable": "145346000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1586112000", "shortLongTermDebtTotal": "3642460000", "totalShareholderEquity": "326562000", "capitalLeaseObligations": "964154000", "otherCurrentLiabilities": "189457000", "totalCurrentLiabilities": "1680952000", "otherNonCurrentLiabilities": "245299000", "totalNonCurrentLiabilities": "2697376000", "cashAndShortTermInvestments": "208422000", "commonStockSharesOutstanding": "48005000", "intangibleAssetsExcludingGoodwill": "19469000", "cashAndCashEquivalentsAtCarryingValue": "208422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38637000", "profitLoss": "None", "dividendPayout": "24749000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "228024000", "operatingCashflow": "245159000", "capitalExpenditures": "90837000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11791000", "cashflowFromInvestment": "-88175000", "stockBasedCompensation": "21585000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24749000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5412000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81190000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6099974000, "cost_of_revenue": 4274478000, "gross_profit": 1825496000, "research_and_development": null, "selling_general_admin": 1573117000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 174557000, "depreciation_amortisation": 81190000, "ebitda": 255747000, "interest_expense": 235565000, "interest_income": null, "other_non_operating": null, "pretax_income": -90257000, "tax_provision": -11377000, "effective_tax_rate": null, "net_income": -38637000, "net_income_continuing_ops": -78880000, "net_income_to_common": -38637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 208422000, "short_term_investments": null, "net_receivables": 181634000, "inventory": 1821837000, "other_current_assets": null, "total_current_assets": 2271288000, "net_ppe": null, "goodwill": 734023000, "intangible_assets": 19469000, "goodwill_and_intangibles": 753492000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2591989000, "total_assets": 4863277000, "short_term_debt": 1254025000, "accounts_payable": 145346000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1680952000, "long_term_debt": 1493318000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2697376000, "total_liabilities": 4378328000, "total_debt": 2747343000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 132241000, "total_equity": 326562000, "shares_outstanding": 48005000, "operating_cash_flow": 245159000, "stock_based_compensation": 21585000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90837000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88175000, "dividends_paid": 24749000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11791000, "free_cash_flow": 335996000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "174557000", "ebitda": "255747000", "netIncome": "-38637000", "grossProfit": "1825496000", "depreciation": "None", "totalRevenue": "6099974000", "costOfRevenue": "4274478000", "interestIncome": "235565000", "incomeBeforeTax": "-90257000", "interestExpense": "235565000", "operatingIncome": "148570000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11377000", "reportedCurrency": "USD", "netInterestIncome": "-235565000", "nonInterestIncome": "None", "operatingExpenses": "1676926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4274478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81190000", "sellingGeneralAndAdministrative": "1573117000", "netIncomeFromContinuingOperations": "-78880000" }, "balance": { "goodwill": "734023000", "inventory": "1821837000", "commonStock": "629000", "currentDebt": "None", "investments": "None", "totalAssets": "4863277000", "longTermDebt": "1493318000", "shortTermDebt": "1254025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "19469000", "reportedCurrency": "USD", "retainedEarnings": "132241000", "totalLiabilities": "4378328000", "otherCurrentAssets": "59395000", "totalCurrentAssets": "2271288000", "currentLongTermDebt": "1184988000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181634000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2591989000", "currentAccountsPayable": "145346000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1586112000", "shortLongTermDebtTotal": "3642460000", "totalShareholderEquity": "326562000", "capitalLeaseObligations": "964154000", "otherCurrentLiabilities": "189457000", "totalCurrentLiabilities": "1680952000", "otherNonCurrentLiabilities": "245299000", "totalNonCurrentLiabilities": "2697376000", "cashAndShortTermInvestments": "208422000", "commonStockSharesOutstanding": "48005000", "intangibleAssetsExcludingGoodwill": "19469000", "cashAndCashEquivalentsAtCarryingValue": "208422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38637000", "profitLoss": "None", "dividendPayout": "24749000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "228024000", "operatingCashflow": "245159000", "capitalExpenditures": "90837000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11791000", "cashflowFromInvestment": "-88175000", "stockBasedCompensation": "21585000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24749000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5412000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81190000", "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": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "income_statement": { "revenue": 6226547000, "cost_of_revenue": 4347898000, "gross_profit": 1878649000, "ebit": 274983000, "ebitda": 343626000, "pretax_income": 49402000, "tax_provision": -3527000, "net_income": 33372000, "net_income_to_common": 33372000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39647000, "total_current_assets": 2349112000, "total_assets": 4845684000, "short_term_debt": 1474094000, "long_term_debt": 1519843000, "total_debt": 2993937000, "total_liabilities": 4631477000, "total_equity": 124584000, "shares_outstanding": 84972000, "goodwill_and_intangibles": 724939000 }, "cash_flow": { "operating_cash_flow": 310807000, "capital_expenditure": 200492000, "free_cash_flow": 511299000, "dividends_paid": 98341000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246432, "ticker_id": 913, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "274983000", "ebitda": "343626000", "netIncome": "33372000", "grossProfit": "1878649000", "depreciation": "None", "totalRevenue": "6226547000", "costOfRevenue": "4347898000", "interestIncome": "218345000", "incomeBeforeTax": "49402000", "interestExpense": "218345000", "operatingIncome": "267074000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3527000", "reportedCurrency": "USD", "netInterestIncome": "-204702000", "nonInterestIncome": "None", "operatingExpenses": "1611575000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4347898000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68643000", "sellingGeneralAndAdministrative": "1563345000", "netIncomeFromContinuingOperations": "43318000" }, "balance": { "goodwill": "711222000", "inventory": "2042949000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4845684000", "longTermDebt": "1519843000", "shortTermDebt": "1474094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "13717000", "reportedCurrency": "USD", "retainedEarnings": "185244000", "totalLiabilities": "4631477000", "otherCurrentAssets": "78217000", "totalCurrentAssets": "2349112000", "currentLongTermDebt": "1393266000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188299000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2496572000", "currentAccountsPayable": "133516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1574478000", "shortLongTermDebtTotal": "3855646000", "totalShareholderEquity": "124584000", "capitalLeaseObligations": "942537000", "otherCurrentLiabilities": "247863000", "totalCurrentLiabilities": "1947839000", "otherNonCurrentLiabilities": "235306000", "totalNonCurrentLiabilities": "2683638000", "cashAndShortTermInvestments": "39647000", "commonStockSharesOutstanding": "84972000", "intangibleAssetsExcludingGoodwill": "13717000", "cashAndCashEquivalentsAtCarryingValue": "39647000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52929000", "profitLoss": "None", "dividendPayout": "98341000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "200940000", "operatingCashflow": "310807000", "capitalExpenditures": "200492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31885000", "cashflowFromInvestment": "-369406000", "stockBasedCompensation": "24086000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98341000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6861000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68643000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6226547000, "cost_of_revenue": 4347898000, "gross_profit": 1878649000, "research_and_development": null, "selling_general_admin": 1563345000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 274983000, "depreciation_amortisation": 68643000, "ebitda": 343626000, "interest_expense": 218345000, "interest_income": null, "other_non_operating": null, "pretax_income": 49402000, "tax_provision": -3527000, "effective_tax_rate": null, "net_income": 33372000, "net_income_continuing_ops": 43318000, "net_income_to_common": 33372000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39647000, "short_term_investments": null, "net_receivables": 188299000, "inventory": 2042949000, "other_current_assets": null, "total_current_assets": 2349112000, "net_ppe": null, "goodwill": 711222000, "intangible_assets": 13717000, "goodwill_and_intangibles": 724939000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2496572000, "total_assets": 4845684000, "short_term_debt": 1474094000, "accounts_payable": 133516000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1947839000, "long_term_debt": 1519843000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2683638000, "total_liabilities": 4631477000, "total_debt": 2993937000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 185244000, "total_equity": 124584000, "shares_outstanding": 84972000, "operating_cash_flow": 310807000, "stock_based_compensation": 24086000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 200492000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -369406000, "dividends_paid": 98341000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31885000, "free_cash_flow": 511299000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "274983000", "ebitda": "343626000", "netIncome": "33372000", "grossProfit": "1878649000", "depreciation": "None", "totalRevenue": "6226547000", "costOfRevenue": "4347898000", "interestIncome": "218345000", "incomeBeforeTax": "49402000", "interestExpense": "218345000", "operatingIncome": "267074000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3527000", "reportedCurrency": "USD", "netInterestIncome": "-204702000", "nonInterestIncome": "None", "operatingExpenses": "1611575000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4347898000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68643000", "sellingGeneralAndAdministrative": "1563345000", "netIncomeFromContinuingOperations": "43318000" }, "balance": { "goodwill": "711222000", "inventory": "2042949000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4845684000", "longTermDebt": "1519843000", "shortTermDebt": "1474094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "13717000", "reportedCurrency": "USD", "retainedEarnings": "185244000", "totalLiabilities": "4631477000", "otherCurrentAssets": "78217000", "totalCurrentAssets": "2349112000", "currentLongTermDebt": "1393266000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188299000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2496572000", "currentAccountsPayable": "133516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1574478000", "shortLongTermDebtTotal": "3855646000", "totalShareholderEquity": "124584000", "capitalLeaseObligations": "942537000", "otherCurrentLiabilities": "247863000", "totalCurrentLiabilities": "1947839000", "otherNonCurrentLiabilities": "235306000", "totalNonCurrentLiabilities": "2683638000", "cashAndShortTermInvestments": "39647000", "commonStockSharesOutstanding": "84972000", "intangibleAssetsExcludingGoodwill": "13717000", "cashAndCashEquivalentsAtCarryingValue": "39647000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52929000", "profitLoss": "None", "dividendPayout": "98341000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "200940000", "operatingCashflow": "310807000", "capitalExpenditures": "200492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31885000", "cashflowFromInvestment": "-369406000", "stockBasedCompensation": "24086000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98341000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6861000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68643000", "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": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "income_statement": { "revenue": 6967013000, "cost_of_revenue": 4704729000, "gross_profit": 2262284000, "ebit": 590822000, "ebitda": 662326000, "pretax_income": 450115000, "tax_provision": 99084000, "net_income": 136947000, "net_income_to_common": 136947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130131000, "total_current_assets": 2483662000, "total_assets": 4800147000, "short_term_debt": 1489148000, "long_term_debt": 1505301000, "total_debt": 2994449000, "total_liabilities": 4552461000, "total_equity": 147830000, "shares_outstanding": 42854000, "goodwill_and_intangibles": 643368000 }, "cash_flow": { "operating_cash_flow": 189783000, "capital_expenditure": 211476000, "free_cash_flow": 401259000, "dividends_paid": 268350000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246437, "ticker_id": 913, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "590822000", "ebitda": "662326000", "netIncome": "136947000", "grossProfit": "2262284000", "depreciation": "None", "totalRevenue": "6967013000", "costOfRevenue": "4704729000", "interestIncome": "117776000", "incomeBeforeTax": "450115000", "interestExpense": "117776000", "operatingIncome": "568529000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "99084000", "reportedCurrency": "USD", "netInterestIncome": "-117776000", "nonInterestIncome": "None", "operatingExpenses": "1693755000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-76383000", "costofGoodsAndServicesSold": "4704729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71504000", "sellingGeneralAndAdministrative": "1606984000", "netIncomeFromContinuingOperations": "351031000" }, "balance": { "goodwill": "622423000", "inventory": "2123858000", "commonStock": "480000", "currentDebt": "None", "investments": "None", "totalAssets": "4800147000", "longTermDebt": "1505301000", "shortTermDebt": "1489148000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "20945000", "reportedCurrency": "USD", "retainedEarnings": "221031000", "totalLiabilities": "4552461000", "otherCurrentAssets": "66913000", "totalCurrentAssets": "2483662000", "currentLongTermDebt": "1345170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2316485000", "currentAccountsPayable": "127691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1500587000", "shortLongTermDebtTotal": "3853500000", "totalShareholderEquity": "147830000", "capitalLeaseObligations": "931040000", "otherCurrentLiabilities": "148920000", "totalCurrentLiabilities": "1872327000", "otherNonCurrentLiabilities": "85792000", "totalNonCurrentLiabilities": "2680134000", "cashAndShortTermInvestments": "130131000", "commonStockSharesOutstanding": "42854000", "intangibleAssetsExcludingGoodwill": "20945000", "cashAndCashEquivalentsAtCarryingValue": "130131000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "351031000", "profitLoss": "None", "dividendPayout": "268350000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-254319000", "operatingCashflow": "189783000", "capitalExpenditures": "211476000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95551000", "cashflowFromInvestment": "-422535000", "stockBasedCompensation": "33847000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "268350000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-137201000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79757000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80304000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6967013000, "cost_of_revenue": 4704729000, "gross_profit": 2262284000, "research_and_development": null, "selling_general_admin": 1606984000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 590822000, "depreciation_amortisation": 71504000, "ebitda": 662326000, "interest_expense": 117776000, "interest_income": null, "other_non_operating": null, "pretax_income": 450115000, "tax_provision": 99084000, "effective_tax_rate": null, "net_income": 136947000, "net_income_continuing_ops": 351031000, "net_income_to_common": 136947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130131000, "short_term_investments": null, "net_receivables": 162760000, "inventory": 2123858000, "other_current_assets": null, "total_current_assets": 2483662000, "net_ppe": null, "goodwill": 622423000, "intangible_assets": 20945000, "goodwill_and_intangibles": 643368000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2316485000, "total_assets": 4800147000, "short_term_debt": 1489148000, "accounts_payable": 127691000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1872327000, "long_term_debt": 1505301000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2680134000, "total_liabilities": 4552461000, "total_debt": 2994449000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 221031000, "total_equity": 147830000, "shares_outstanding": 42854000, "operating_cash_flow": 189783000, "stock_based_compensation": 33847000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 211476000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -422535000, "dividends_paid": 268350000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 95551000, "free_cash_flow": 401259000, "net_change_in_cash": -137201000 }, "raw_data": { "income": { "ebit": "590822000", "ebitda": "662326000", "netIncome": "136947000", "grossProfit": "2262284000", "depreciation": "None", "totalRevenue": "6967013000", "costOfRevenue": "4704729000", "interestIncome": "117776000", "incomeBeforeTax": "450115000", "interestExpense": "117776000", "operatingIncome": "568529000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "99084000", "reportedCurrency": "USD", "netInterestIncome": "-117776000", "nonInterestIncome": "None", "operatingExpenses": "1693755000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-76383000", "costofGoodsAndServicesSold": "4704729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71504000", "sellingGeneralAndAdministrative": "1606984000", "netIncomeFromContinuingOperations": "351031000" }, "balance": { "goodwill": "622423000", "inventory": "2123858000", "commonStock": "480000", "currentDebt": "None", "investments": "None", "totalAssets": "4800147000", "longTermDebt": "1505301000", "shortTermDebt": "1489148000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "20945000", "reportedCurrency": "USD", "retainedEarnings": "221031000", "totalLiabilities": "4552461000", "otherCurrentAssets": "66913000", "totalCurrentAssets": "2483662000", "currentLongTermDebt": "1345170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2316485000", "currentAccountsPayable": "127691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1500587000", "shortLongTermDebtTotal": "3853500000", "totalShareholderEquity": "147830000", "capitalLeaseObligations": "931040000", "otherCurrentLiabilities": "148920000", "totalCurrentLiabilities": "1872327000", "otherNonCurrentLiabilities": "85792000", "totalNonCurrentLiabilities": "2680134000", "cashAndShortTermInvestments": "130131000", "commonStockSharesOutstanding": "42854000", "intangibleAssetsExcludingGoodwill": "20945000", "cashAndCashEquivalentsAtCarryingValue": "130131000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "351031000", "profitLoss": "None", "dividendPayout": "268350000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-254319000", "operatingCashflow": "189783000", "capitalExpenditures": "211476000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95551000", "cashflowFromInvestment": "-422535000", "stockBasedCompensation": "33847000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "268350000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-137201000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79757000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80304000", "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": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "income_statement": { "revenue": 6913754000, "cost_of_revenue": 4442409000, "gross_profit": 2471345000, "ebit": 842002000, "ebitda": 908420000, "pretax_income": 734199000, "tax_provision": 92124000, "net_income": 278461000, "net_income_to_common": 278461000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 267332000, "total_current_assets": 2283877000, "total_assets": 4372929000, "short_term_debt": 1094348000, "long_term_debt": 1398636000, "total_debt": 2492984000, "total_liabilities": 4139035000, "total_equity": 158057000, "shares_outstanding": 89762000, "goodwill_and_intangibles": 514604000 }, "cash_flow": { "operating_cash_flow": 154004000, "capital_expenditure": 253506000, "free_cash_flow": 407510000, "dividends_paid": 260911000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246442, "ticker_id": 913, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "842002000", "ebitda": "908420000", "netIncome": "278461000", "grossProfit": "2471345000", "depreciation": "None", "totalRevenue": "6913754000", "costOfRevenue": "4442409000", "interestIncome": "61020000", "incomeBeforeTax": "734199000", "interestExpense": "61020000", "operatingIncome": "799544000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "92124000", "reportedCurrency": "USD", "netInterestIncome": "-61020000", "nonInterestIncome": "None", "operatingExpenses": "1671801000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-51237000", "costofGoodsAndServicesSold": "4442409000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66418000", "sellingGeneralAndAdministrative": "1573609000", "netIncomeFromContinuingOperations": "642075000" }, "balance": { "goodwill": "483634000", "inventory": "1792865000", "commonStock": "479000", "currentDebt": "None", "investments": "None", "totalAssets": "4372929000", "longTermDebt": "1398636000", "shortTermDebt": "1094348000", "treasuryStock": "-130006000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "30970000", "reportedCurrency": "USD", "retainedEarnings": "189471000", "totalLiabilities": "4139035000", "otherCurrentAssets": "64295000", "totalCurrentAssets": "2283877000", "currentLongTermDebt": "1027167000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "159385000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2089052000", "currentAccountsPayable": "136757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1350200000", "shortLongTermDebtTotal": "3342625000", "totalShareholderEquity": "158057000", "capitalLeaseObligations": "916822000", "otherCurrentLiabilities": "260429000", "totalCurrentLiabilities": "1598323000", "otherNonCurrentLiabilities": "52338000", "totalNonCurrentLiabilities": "2540712000", "cashAndShortTermInvestments": "267332000", "commonStockSharesOutstanding": "89762000", "intangibleAssetsExcludingGoodwill": "30970000", "cashAndCashEquivalentsAtCarryingValue": "267332000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "642075000", "profitLoss": "None", "dividendPayout": "260911000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-629830000", "operatingCashflow": "154004000", "capitalExpenditures": "253506000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "303028000", "cashflowFromInvestment": "-355772000", "stockBasedCompensation": "47936000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "260911000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "101260000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-168345000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66418000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6913754000, "cost_of_revenue": 4442409000, "gross_profit": 2471345000, "research_and_development": null, "selling_general_admin": 1573609000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 842002000, "depreciation_amortisation": 66418000, "ebitda": 908420000, "interest_expense": 61020000, "interest_income": null, "other_non_operating": null, "pretax_income": 734199000, "tax_provision": 92124000, "effective_tax_rate": null, "net_income": 278461000, "net_income_continuing_ops": 642075000, "net_income_to_common": 278461000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 267332000, "short_term_investments": null, "net_receivables": 159385000, "inventory": 1792865000, "other_current_assets": null, "total_current_assets": 2283877000, "net_ppe": null, "goodwill": 483634000, "intangible_assets": 30970000, "goodwill_and_intangibles": 514604000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2089052000, "total_assets": 4372929000, "short_term_debt": 1094348000, "accounts_payable": 136757000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1598323000, "long_term_debt": 1398636000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2540712000, "total_liabilities": 4139035000, "total_debt": 2492984000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 189471000, "total_equity": 158057000, "shares_outstanding": 89762000, "operating_cash_flow": 154004000, "stock_based_compensation": 47936000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 253506000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -355772000, "dividends_paid": 260911000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 303028000, "free_cash_flow": 407510000, "net_change_in_cash": 101260000 }, "raw_data": { "income": { "ebit": "842002000", "ebitda": "908420000", "netIncome": "278461000", "grossProfit": "2471345000", "depreciation": "None", "totalRevenue": "6913754000", "costOfRevenue": "4442409000", "interestIncome": "61020000", "incomeBeforeTax": "734199000", "interestExpense": "61020000", "operatingIncome": "799544000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "92124000", "reportedCurrency": "USD", "netInterestIncome": "-61020000", "nonInterestIncome": "None", "operatingExpenses": "1671801000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-51237000", "costofGoodsAndServicesSold": "4442409000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66418000", "sellingGeneralAndAdministrative": "1573609000", "netIncomeFromContinuingOperations": "642075000" }, "balance": { "goodwill": "483634000", "inventory": "1792865000", "commonStock": "479000", "currentDebt": "None", "investments": "None", "totalAssets": "4372929000", "longTermDebt": "1398636000", "shortTermDebt": "1094348000", "treasuryStock": "-130006000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "30970000", "reportedCurrency": "USD", "retainedEarnings": "189471000", "totalLiabilities": "4139035000", "otherCurrentAssets": "64295000", "totalCurrentAssets": "2283877000", "currentLongTermDebt": "1027167000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "159385000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2089052000", "currentAccountsPayable": "136757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1350200000", "shortLongTermDebtTotal": "3342625000", "totalShareholderEquity": "158057000", "capitalLeaseObligations": "916822000", "otherCurrentLiabilities": "260429000", "totalCurrentLiabilities": "1598323000", "otherNonCurrentLiabilities": "52338000", "totalNonCurrentLiabilities": "2540712000", "cashAndShortTermInvestments": "267332000", "commonStockSharesOutstanding": "89762000", "intangibleAssetsExcludingGoodwill": "30970000", "cashAndCashEquivalentsAtCarryingValue": "267332000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "642075000", "profitLoss": "None", "dividendPayout": "260911000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-629830000", "operatingCashflow": "154004000", "capitalExpenditures": "253506000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "303028000", "cashflowFromInvestment": "-355772000", "stockBasedCompensation": "47936000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "260911000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "101260000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-168345000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66418000", "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": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "income_statement": { "revenue": 5446591000, "cost_of_revenue": 3743169000, "gross_profit": 1703422000, "ebit": 511770000, "ebitda": 563751000, "pretax_income": 401958000, "tax_provision": 57743000, "net_income": 122345000, "net_income_to_common": 122345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166072000, "total_current_assets": 1494225000, "total_assets": 3328454000, "short_term_debt": 599274000, "long_term_debt": 20885000, "total_debt": 620159000, "total_liabilities": 3337685000, "total_equity": 26774000, "shares_outstanding": 40009000, "goodwill_and_intangibles": 443245000 }, "cash_flow": { "operating_cash_flow": 747669000, "capital_expenditure": 85099000, "free_cash_flow": 832768000, "dividends_paid": 197999000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246447, "ticker_id": 913, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "511770000", "ebitda": "563751000", "netIncome": "122345000", "grossProfit": "1703422000", "depreciation": "None", "totalRevenue": "5446591000", "costOfRevenue": "3743169000", "interestIncome": "74378000", "incomeBeforeTax": "401958000", "interestExpense": "74378000", "operatingIncome": "476195000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "57743000", "reportedCurrency": "USD", "netInterestIncome": "-74378000", "nonInterestIncome": "None", "operatingExpenses": "1227227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-54548000", "costofGoodsAndServicesSold": "3743169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51981000", "sellingGeneralAndAdministrative": "1156071000", "netIncomeFromContinuingOperations": "344215000" }, "balance": { "goodwill": "413123000", "inventory": "1136345000", "commonStock": "433000", "currentDebt": "None", "investments": "None", "totalAssets": "3328454000", "longTermDebt": "20885000", "shortTermDebt": "599274000", "treasuryStock": "-15187000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "30122000", "reportedCurrency": "USD", "retainedEarnings": "-21814000", "totalLiabilities": "3337685000", "otherCurrentAssets": "60211000", "totalCurrentAssets": "1494225000", "currentLongTermDebt": "534629000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "131597000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1834229000", "currentAccountsPayable": "148462000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "367898000", "shortLongTermDebtTotal": "2575131000", "totalShareholderEquity": "26774000", "capitalLeaseObligations": "896942000", "otherCurrentLiabilities": "199572000", "totalCurrentLiabilities": "1035521000", "otherNonCurrentLiabilities": "1058839000", "totalNonCurrentLiabilities": "2302163999", "cashAndShortTermInvestments": "166072000", "commonStockSharesOutstanding": "40009000", "intangibleAssetsExcludingGoodwill": "30122000", "cashAndCashEquivalentsAtCarryingValue": "166072000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "344215000", "profitLoss": "None", "dividendPayout": "197999000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "239334000", "operatingCashflow": "747669000", "capitalExpenditures": "85099000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-603183000", "cashflowFromInvestment": "-125935000", "stockBasedCompensation": "20661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "197999000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18551000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26264000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51981000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5446591000, "cost_of_revenue": 3743169000, "gross_profit": 1703422000, "research_and_development": null, "selling_general_admin": 1156071000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 511770000, "depreciation_amortisation": 51981000, "ebitda": 563751000, "interest_expense": 74378000, "interest_income": null, "other_non_operating": null, "pretax_income": 401958000, "tax_provision": 57743000, "effective_tax_rate": null, "net_income": 122345000, "net_income_continuing_ops": 344215000, "net_income_to_common": 122345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166072000, "short_term_investments": null, "net_receivables": 131597000, "inventory": 1136345000, "other_current_assets": null, "total_current_assets": 1494225000, "net_ppe": null, "goodwill": 413123000, "intangible_assets": 30122000, "goodwill_and_intangibles": 443245000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1834229000, "total_assets": 3328454000, "short_term_debt": 599274000, "accounts_payable": 148462000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1035521000, "long_term_debt": 20885000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2302163999, "total_liabilities": 3337685000, "total_debt": 620159000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21814000, "total_equity": 26774000, "shares_outstanding": 40009000, "operating_cash_flow": 747669000, "stock_based_compensation": 20661000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85099000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -125935000, "dividends_paid": 197999000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -603183000, "free_cash_flow": 832768000, "net_change_in_cash": 18551000 }, "raw_data": { "income": { "ebit": "511770000", "ebitda": "563751000", "netIncome": "122345000", "grossProfit": "1703422000", "depreciation": "None", "totalRevenue": "5446591000", "costOfRevenue": "3743169000", "interestIncome": "74378000", "incomeBeforeTax": "401958000", "interestExpense": "74378000", "operatingIncome": "476195000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "57743000", "reportedCurrency": "USD", "netInterestIncome": "-74378000", "nonInterestIncome": "None", "operatingExpenses": "1227227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-54548000", "costofGoodsAndServicesSold": "3743169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51981000", "sellingGeneralAndAdministrative": "1156071000", "netIncomeFromContinuingOperations": "344215000" }, "balance": { "goodwill": "413123000", "inventory": "1136345000", "commonStock": "433000", "currentDebt": "None", "investments": "None", "totalAssets": "3328454000", "longTermDebt": "20885000", "shortTermDebt": "599274000", "treasuryStock": "-15187000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "30122000", "reportedCurrency": "USD", "retainedEarnings": "-21814000", "totalLiabilities": "3337685000", "otherCurrentAssets": "60211000", "totalCurrentAssets": "1494225000", "currentLongTermDebt": "534629000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "131597000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1834229000", "currentAccountsPayable": "148462000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "367898000", "shortLongTermDebtTotal": "2575131000", "totalShareholderEquity": "26774000", "capitalLeaseObligations": "896942000", "otherCurrentLiabilities": "199572000", "totalCurrentLiabilities": "1035521000", "otherNonCurrentLiabilities": "1058839000", "totalNonCurrentLiabilities": "2302163999", "cashAndShortTermInvestments": "166072000", "commonStockSharesOutstanding": "40009000", "intangibleAssetsExcludingGoodwill": "30122000", "cashAndCashEquivalentsAtCarryingValue": "166072000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "344215000", "profitLoss": "None", "dividendPayout": "197999000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "239334000", "operatingCashflow": "747669000", "capitalExpenditures": "85099000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-603183000", "cashflowFromInvestment": "-125935000", "stockBasedCompensation": "20661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "197999000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18551000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26264000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51981000", "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": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "income_statement": { "revenue": 4892019000, "cost_of_revenue": 3562127000, "gross_profit": 1329892000, "ebit": 132017000, "ebitda": 191949000, "pretax_income": -90719000, "tax_provision": 29582000, "net_income": -60591000, "net_income_to_common": -60591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147521000, "total_current_assets": 1690681000, "total_assets": 3458070000, "short_term_debt": 920725000, "long_term_debt": 1194436000, "total_debt": 2115161000, "total_liabilities": 3617306000, "total_equity": -32601999, "shares_outstanding": 37350000, "goodwill_and_intangibles": 416648000 }, "cash_flow": { "operating_cash_flow": 251934000, "capital_expenditure": 88356000, "free_cash_flow": 340290000, "dividends_paid": 22878000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246452, "ticker_id": 913, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "132017000", "ebitda": "191949000", "netIncome": "-60591000", "grossProfit": "1329892000", "depreciation": "None", "totalRevenue": "4892019000", "costOfRevenue": "3562127000", "interestIncome": "109471000", "incomeBeforeTax": "-90719000", "interestExpense": "109471000", "operatingIncome": "8747000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "29582000", "reportedCurrency": "USD", "netInterestIncome": "-109471000", "nonInterestIncome": "None", "operatingExpenses": "1321145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-59358000", "costofGoodsAndServicesSold": "3562127000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59932000", "sellingGeneralAndAdministrative": "1020143000", "netIncomeFromContinuingOperations": "-120301000" }, "balance": { "goodwill": "386941000", "inventory": "1358539000", "commonStock": "380000", "currentDebt": "None", "investments": "None", "totalAssets": "3458070000", "longTermDebt": "1194436000", "shortTermDebt": "920725000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "29707000", "reportedCurrency": "USD", "retainedEarnings": "-83134000", "totalLiabilities": "3617306000", "otherCurrentAssets": "57827000", "totalCurrentAssets": "1690681000", "currentLongTermDebt": "862112000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1767389000", "currentAccountsPayable": "106959000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1121911000", "shortLongTermDebtTotal": "2958473000", "totalShareholderEquity": "-32601999", "capitalLeaseObligations": "901925000", "otherCurrentLiabilities": "181177000", "totalCurrentLiabilities": "1295954000", "otherNonCurrentLiabilities": "143695000", "totalNonCurrentLiabilities": "2321352000", "cashAndShortTermInvestments": "147521000", "commonStockSharesOutstanding": "37350000", "intangibleAssetsExcludingGoodwill": "29707000", "cashAndCashEquivalentsAtCarryingValue": "147521000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-120301000", "profitLoss": "None", "dividendPayout": "22878000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "216111000", "operatingCashflow": "251934000", "capitalExpenditures": "88356000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138433000", "cashflowFromInvestment": "-104537000", "stockBasedCompensation": "13145000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22878000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8964000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1478000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59932000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4892019000, "cost_of_revenue": 3562127000, "gross_profit": 1329892000, "research_and_development": null, "selling_general_admin": 1020143000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 132017000, "depreciation_amortisation": 59932000, "ebitda": 191949000, "interest_expense": 109471000, "interest_income": null, "other_non_operating": null, "pretax_income": -90719000, "tax_provision": 29582000, "effective_tax_rate": null, "net_income": -60591000, "net_income_continuing_ops": -120301000, "net_income_to_common": -60591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147521000, "short_term_investments": null, "net_receivables": 126794000, "inventory": 1358539000, "other_current_assets": null, "total_current_assets": 1690681000, "net_ppe": null, "goodwill": 386941000, "intangible_assets": 29707000, "goodwill_and_intangibles": 416648000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1767389000, "total_assets": 3458070000, "short_term_debt": 920725000, "accounts_payable": 106959000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1295954000, "long_term_debt": 1194436000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2321352000, "total_liabilities": 3617306000, "total_debt": 2115161000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -83134000, "total_equity": -32601999, "shares_outstanding": 37350000, "operating_cash_flow": 251934000, "stock_based_compensation": 13145000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88356000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104537000, "dividends_paid": 22878000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -138433000, "free_cash_flow": 340290000, "net_change_in_cash": 8964000 }, "raw_data": { "income": { "ebit": "132017000", "ebitda": "191949000", "netIncome": "-60591000", "grossProfit": "1329892000", "depreciation": "None", "totalRevenue": "4892019000", "costOfRevenue": "3562127000", "interestIncome": "109471000", "incomeBeforeTax": "-90719000", "interestExpense": "109471000", "operatingIncome": "8747000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "29582000", "reportedCurrency": "USD", "netInterestIncome": "-109471000", "nonInterestIncome": "None", "operatingExpenses": "1321145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-59358000", "costofGoodsAndServicesSold": "3562127000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59932000", "sellingGeneralAndAdministrative": "1020143000", "netIncomeFromContinuingOperations": "-120301000" }, "balance": { "goodwill": "386941000", "inventory": "1358539000", "commonStock": "380000", "currentDebt": "None", "investments": "None", "totalAssets": "3458070000", "longTermDebt": "1194436000", "shortTermDebt": "920725000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "29707000", "reportedCurrency": "USD", "retainedEarnings": "-83134000", "totalLiabilities": "3617306000", "otherCurrentAssets": "57827000", "totalCurrentAssets": "1690681000", "currentLongTermDebt": "862112000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1767389000", "currentAccountsPayable": "106959000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1121911000", "shortLongTermDebtTotal": "2958473000", "totalShareholderEquity": "-32601999", "capitalLeaseObligations": "901925000", "otherCurrentLiabilities": "181177000", "totalCurrentLiabilities": "1295954000", "otherNonCurrentLiabilities": "143695000", "totalNonCurrentLiabilities": "2321352000", "cashAndShortTermInvestments": "147521000", "commonStockSharesOutstanding": "37350000", "intangibleAssetsExcludingGoodwill": "29707000", "cashAndCashEquivalentsAtCarryingValue": "147521000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-120301000", "profitLoss": "None", "dividendPayout": "22878000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "216111000", "operatingCashflow": "251934000", "capitalExpenditures": "88356000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138433000", "cashflowFromInvestment": "-104537000", "stockBasedCompensation": "13145000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22878000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8964000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1478000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59932000", "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": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "income_statement": { "revenue": 4792017000, "cost_of_revenue": 3429085000, "gross_profit": 1362932000, "ebit": 244251000, "ebitda": 293573000, "pretax_income": 96371000, "tax_provision": 30790000, "net_income": 10398000, "net_income_to_common": 10398000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138557000, "total_current_assets": 1888162000, "total_assets": 2806687000, "short_term_debt": 899003000, "long_term_debt": 1191627000, "total_debt": 2090630000, "total_liabilities": 2773770000, "total_equity": 44538000, "shares_outstanding": 88878000, "goodwill_and_intangibles": 394401000 }, "cash_flow": { "operating_cash_flow": 136292000, "capital_expenditure": 254359000, "free_cash_flow": 390651000, "dividends_paid": 22697000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246457, "ticker_id": 913, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "244251000", "ebitda": "293573000", "netIncome": "10398000", "grossProfit": "1362932000", "depreciation": "None", "totalRevenue": "4792017000", "costOfRevenue": "3429085000", "interestIncome": "101644000", "incomeBeforeTax": "96371000", "interestExpense": "101644000", "operatingIncome": "201015000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "30790000", "reportedCurrency": "USD", "netInterestIncome": "-101644000", "nonInterestIncome": "None", "operatingExpenses": "1161917000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-66329000", "costofGoodsAndServicesSold": "3429085000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49322000", "sellingGeneralAndAdministrative": "956958999", "netIncomeFromContinuingOperations": "65581000" }, "balance": { "goodwill": "359117000", "inventory": "1558970000", "commonStock": "377000", "currentDebt": "None", "investments": "None", "totalAssets": "2806687000", "longTermDebt": "1191627000", "shortTermDebt": "899003000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "35284000", "reportedCurrency": "USD", "retainedEarnings": "-3370000", "totalLiabilities": "2773770000", "otherCurrentAssets": "51710000", "totalCurrentAssets": "1888162000", "currentLongTermDebt": "898957000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "138925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "918525000", "currentAccountsPayable": "144808000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "359855000", "shortLongTermDebtTotal": "2095754000", "totalShareholderEquity": "44538000", "capitalLeaseObligations": "5170000", "otherCurrentLiabilities": "163807000", "totalCurrentLiabilities": "1305118000", "otherNonCurrentLiabilities": "204721000", "totalNonCurrentLiabilities": "1468652000", "cashAndShortTermInvestments": "138557000", "commonStockSharesOutstanding": "88878000", "intangibleAssetsExcludingGoodwill": "35284000", "cashAndCashEquivalentsAtCarryingValue": "138557000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65581000", "profitLoss": "None", "dividendPayout": "22697000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-99610000", "operatingCashflow": "136292000", "capitalExpenditures": "254359000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70791000", "cashflowFromInvestment": "-292689000", "stockBasedCompensation": "14088000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22697000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-85606000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1365000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49322000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4792017000, "cost_of_revenue": 3429085000, "gross_profit": 1362932000, "research_and_development": 0, "selling_general_admin": 956958999, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 244251000, "depreciation_amortisation": 49322000, "ebitda": 293573000, "interest_expense": 101644000, "interest_income": null, "other_non_operating": null, "pretax_income": 96371000, "tax_provision": 30790000, "effective_tax_rate": null, "net_income": 10398000, "net_income_continuing_ops": 65581000, "net_income_to_common": 10398000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138557000, "short_term_investments": null, "net_receivables": 138925000, "inventory": 1558970000, "other_current_assets": null, "total_current_assets": 1888162000, "net_ppe": null, "goodwill": 359117000, "intangible_assets": 35284000, "goodwill_and_intangibles": 394401000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 918525000, "total_assets": 2806687000, "short_term_debt": 899003000, "accounts_payable": 144808000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1305118000, "long_term_debt": 1191627000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1468652000, "total_liabilities": 2773770000, "total_debt": 2090630000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3370000, "total_equity": 44538000, "shares_outstanding": 88878000, "operating_cash_flow": 136292000, "stock_based_compensation": 14088000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 254359000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -292689000, "dividends_paid": 22697000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 70791000, "free_cash_flow": 390651000, "net_change_in_cash": -85606000 }, "raw_data": { "income": { "ebit": "244251000", "ebitda": "293573000", "netIncome": "10398000", "grossProfit": "1362932000", "depreciation": "None", "totalRevenue": "4792017000", "costOfRevenue": "3429085000", "interestIncome": "101644000", "incomeBeforeTax": "96371000", "interestExpense": "101644000", "operatingIncome": "201015000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "30790000", "reportedCurrency": "USD", "netInterestIncome": "-101644000", "nonInterestIncome": "None", "operatingExpenses": "1161917000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-66329000", "costofGoodsAndServicesSold": "3429085000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49322000", "sellingGeneralAndAdministrative": "956958999", "netIncomeFromContinuingOperations": "65581000" }, "balance": { "goodwill": "359117000", "inventory": "1558970000", "commonStock": "377000", "currentDebt": "None", "investments": "None", "totalAssets": "2806687000", "longTermDebt": "1191627000", "shortTermDebt": "899003000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "35284000", "reportedCurrency": "USD", "retainedEarnings": "-3370000", "totalLiabilities": "2773770000", "otherCurrentAssets": "51710000", "totalCurrentAssets": "1888162000", "currentLongTermDebt": "898957000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "138925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "918525000", "currentAccountsPayable": "144808000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "359855000", "shortLongTermDebtTotal": "2095754000", "totalShareholderEquity": "44538000", "capitalLeaseObligations": "5170000", "otherCurrentLiabilities": "163807000", "totalCurrentLiabilities": "1305118000", "otherNonCurrentLiabilities": "204721000", "totalNonCurrentLiabilities": "1468652000", "cashAndShortTermInvestments": "138557000", "commonStockSharesOutstanding": "88878000", "intangibleAssetsExcludingGoodwill": "35284000", "cashAndCashEquivalentsAtCarryingValue": "138557000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65581000", "profitLoss": "None", "dividendPayout": "22697000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-99610000", "operatingCashflow": "136292000", "capitalExpenditures": "254359000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70791000", "cashflowFromInvestment": "-292689000", "stockBasedCompensation": "14088000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22697000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-85606000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1365000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49322000", "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": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "income_statement": { "revenue": 1354605000, "cost_of_revenue": 951266000, "gross_profit": 403339000, "ebit": 22085000, "ebitda": 44803000, "pretax_income": -26745000, "tax_provision": -84000, "net_income": -16402000, "net_income_to_common": -16402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199827000, "total_current_assets": 2716272000, "total_assets": 5136287000, "short_term_debt": 1773821000, "long_term_debt": 1388664000, "total_debt": 3162485000, "total_liabilities": 4786819000, "total_equity": 214953000, "shares_outstanding": 63478000, "goodwill_and_intangibles": 766593000 }, "cash_flow": { "operating_cash_flow": -65583000, "capital_expenditure": 34654000, "free_cash_flow": -30929000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246420, "ticker_id": 913, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22085000", "ebitda": "44803000", "netIncome": "-16402000", "grossProfit": "403339000", "depreciation": "None", "totalRevenue": "1354605000", "costOfRevenue": "951266000", "interestIncome": "None", "incomeBeforeTax": "-26745000", "interestExpense": "48668000", "operatingIncome": "22085000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-84000", "reportedCurrency": "USD", "netInterestIncome": "-48668000", "nonInterestIncome": "None", "operatingExpenses": "381254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "951266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22718000", "sellingGeneralAndAdministrative": "358304000", "netIncomeFromContinuingOperations": "-26661000" }, "balance": { "goodwill": "751650000", "inventory": "2186614000", "commonStock": "639000", "currentDebt": "None", "investments": "None", "totalAssets": "5136287000", "longTermDebt": "1388664000", "shortTermDebt": "1773821000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "14943000", "reportedCurrency": "USD", "retainedEarnings": "-5394000", "totalLiabilities": "4786819000", "otherCurrentAssets": "206681000", "totalCurrentAssets": "2716272000", "currentLongTermDebt": "1699317000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "123150000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2420015000", "currentAccountsPayable": "227696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2701593000", "totalShareholderEquity": "214953000", "capitalLeaseObligations": "1002276000", "otherCurrentLiabilities": "236493000", "totalCurrentLiabilities": "2325895000", "otherNonCurrentLiabilities": "88850000", "totalNonCurrentLiabilities": "2460924000", "cashAndShortTermInvestments": "199827000", "commonStockSharesOutstanding": "63478000", "intangibleAssetsExcludingGoodwill": "14943000", "cashAndCashEquivalentsAtCarryingValue": "199827000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26661000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-70141000", "operatingCashflow": "-65583000", "capitalExpenditures": "34654000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40881000", "cashflowFromInvestment": "9486000", "stockBasedCompensation": "4774000", "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": "22718000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1354605000, "cost_of_revenue": 951266000, "gross_profit": 403339000, "research_and_development": null, "selling_general_admin": 358304000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22085000, "depreciation_amortisation": 22718000, "ebitda": 44803000, "interest_expense": 48668000, "interest_income": null, "other_non_operating": null, "pretax_income": -26745000, "tax_provision": -84000, "effective_tax_rate": null, "net_income": -16402000, "net_income_continuing_ops": -26661000, "net_income_to_common": -16402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199827000, "short_term_investments": null, "net_receivables": 123150000, "inventory": 2186614000, "other_current_assets": null, "total_current_assets": 2716272000, "net_ppe": null, "goodwill": 751650000, "intangible_assets": 14943000, "goodwill_and_intangibles": 766593000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2420015000, "total_assets": 5136287000, "short_term_debt": 1773821000, "accounts_payable": 227696000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2325895000, "long_term_debt": 1388664000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2460924000, "total_liabilities": 4786819000, "total_debt": 3162485000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5394000, "total_equity": 214953000, "shares_outstanding": 63478000, "operating_cash_flow": -65583000, "stock_based_compensation": 4774000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34654000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9486000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 40881000, "free_cash_flow": -30929000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22085000", "ebitda": "44803000", "netIncome": "-16402000", "grossProfit": "403339000", "depreciation": "None", "totalRevenue": "1354605000", "costOfRevenue": "951266000", "interestIncome": "None", "incomeBeforeTax": "-26745000", "interestExpense": "48668000", "operatingIncome": "22085000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-84000", "reportedCurrency": "USD", "netInterestIncome": "-48668000", "nonInterestIncome": "None", "operatingExpenses": "381254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "951266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22718000", "sellingGeneralAndAdministrative": "358304000", "netIncomeFromContinuingOperations": "-26661000" }, "balance": { "goodwill": "751650000", "inventory": "2186614000", "commonStock": "639000", "currentDebt": "None", "investments": "None", "totalAssets": "5136287000", "longTermDebt": "1388664000", "shortTermDebt": "1773821000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "14943000", "reportedCurrency": "USD", "retainedEarnings": "-5394000", "totalLiabilities": "4786819000", "otherCurrentAssets": "206681000", "totalCurrentAssets": "2716272000", "currentLongTermDebt": "1699317000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "123150000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2420015000", "currentAccountsPayable": "227696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2701593000", "totalShareholderEquity": "214953000", "capitalLeaseObligations": "1002276000", "otherCurrentLiabilities": "236493000", "totalCurrentLiabilities": "2325895000", "otherNonCurrentLiabilities": "88850000", "totalNonCurrentLiabilities": "2460924000", "cashAndShortTermInvestments": "199827000", "commonStockSharesOutstanding": "63478000", "intangibleAssetsExcludingGoodwill": "14943000", "cashAndCashEquivalentsAtCarryingValue": "199827000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26661000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-70141000", "operatingCashflow": "-65583000", "capitalExpenditures": "34654000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40881000", "cashflowFromInvestment": "9486000", "stockBasedCompensation": "4774000", "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": "22718000", "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": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "income_statement": { "revenue": 1173559000, "cost_of_revenue": 835323000, "gross_profit": 338236000, "ebit": -56723000, "ebitda": -33005000, "pretax_income": -105640000, "tax_provision": 3488000, "net_income": -67297000, "net_income_to_common": -67297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215043000, "total_current_assets": 2618281000, "total_assets": 5044334000, "short_term_debt": 1735769000, "long_term_debt": 1413618000, "total_debt": 3149387000, "total_liabilities": 4672535000, "total_equity": 228590000, "shares_outstanding": 62724000, "goodwill_and_intangibles": 765145000 }, "cash_flow": { "operating_cash_flow": -227221000, "capital_expenditure": 45312000, "free_cash_flow": -181909000, "dividends_paid": 7930000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246421, "ticker_id": 913, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-56723000", "ebitda": "-33005000", "netIncome": "-67297000", "grossProfit": "338236000", "depreciation": "None", "totalRevenue": "1173559000", "costOfRevenue": "835323000", "interestIncome": "48917000", "incomeBeforeTax": "-105640000", "interestExpense": "120527000", "operatingIncome": "-52759000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3488000", "reportedCurrency": "USD", "netInterestIncome": "-48917000", "nonInterestIncome": "None", "operatingExpenses": "390995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "835323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23718000", "sellingGeneralAndAdministrative": "367277000", "netIncomeFromContinuingOperations": "-109128000" }, "balance": { "goodwill": "749321000", "inventory": "2111900000", "commonStock": "638000", "currentDebt": "None", "investments": "None", "totalAssets": "5044334000", "longTermDebt": "1413618000", "shortTermDebt": "1735769000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "15824000", "reportedCurrency": "USD", "retainedEarnings": "11008000", "totalLiabilities": "4672535000", "otherCurrentAssets": "119424000", "totalCurrentAssets": "2618281000", "currentLongTermDebt": "1661584000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "171914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2426053000", "currentAccountsPayable": "147707000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1623036000", "shortLongTermDebtTotal": "2665320000", "totalShareholderEquity": "228590000", "capitalLeaseObligations": "1003736000", "otherCurrentLiabilities": "209206000", "totalCurrentLiabilities": "2183138000", "otherNonCurrentLiabilities": "89455000", "totalNonCurrentLiabilities": "2489397000", "cashAndShortTermInvestments": "215043000", "commonStockSharesOutstanding": "62724000", "intangibleAssetsExcludingGoodwill": "15824000", "cashAndCashEquivalentsAtCarryingValue": "215043000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-109128000", "profitLoss": "None", "dividendPayout": "7930000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-85880000", "operatingCashflow": "-227221000", "capitalExpenditures": "45312000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "186842000", "cashflowFromInvestment": "24909000", "stockBasedCompensation": "20814000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7930000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23718000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1173559000, "cost_of_revenue": 835323000, "gross_profit": 338236000, "research_and_development": null, "selling_general_admin": 367277000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -56723000, "depreciation_amortisation": 23718000, "ebitda": -33005000, "interest_expense": 120527000, "interest_income": null, "other_non_operating": null, "pretax_income": -105640000, "tax_provision": 3488000, "effective_tax_rate": null, "net_income": -67297000, "net_income_continuing_ops": -109128000, "net_income_to_common": -67297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 215043000, "short_term_investments": null, "net_receivables": 171914000, "inventory": 2111900000, "other_current_assets": null, "total_current_assets": 2618281000, "net_ppe": null, "goodwill": 749321000, "intangible_assets": 15824000, "goodwill_and_intangibles": 765145000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2426053000, "total_assets": 5044334000, "short_term_debt": 1735769000, "accounts_payable": 147707000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2183138000, "long_term_debt": 1413618000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2489397000, "total_liabilities": 4672535000, "total_debt": 3149387000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11008000, "total_equity": 228590000, "shares_outstanding": 62724000, "operating_cash_flow": -227221000, "stock_based_compensation": 20814000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45312000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 24909000, "dividends_paid": 7930000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 186842000, "free_cash_flow": -181909000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-56723000", "ebitda": "-33005000", "netIncome": "-67297000", "grossProfit": "338236000", "depreciation": "None", "totalRevenue": "1173559000", "costOfRevenue": "835323000", "interestIncome": "48917000", "incomeBeforeTax": "-105640000", "interestExpense": "120527000", "operatingIncome": "-52759000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3488000", "reportedCurrency": "USD", "netInterestIncome": "-48917000", "nonInterestIncome": "None", "operatingExpenses": "390995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "835323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23718000", "sellingGeneralAndAdministrative": "367277000", "netIncomeFromContinuingOperations": "-109128000" }, "balance": { "goodwill": "749321000", "inventory": "2111900000", "commonStock": "638000", "currentDebt": "None", "investments": "None", "totalAssets": "5044334000", "longTermDebt": "1413618000", "shortTermDebt": "1735769000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "15824000", "reportedCurrency": "USD", "retainedEarnings": "11008000", "totalLiabilities": "4672535000", "otherCurrentAssets": "119424000", "totalCurrentAssets": "2618281000", "currentLongTermDebt": "1661584000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "171914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2426053000", "currentAccountsPayable": "147707000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1623036000", "shortLongTermDebtTotal": "2665320000", "totalShareholderEquity": "228590000", "capitalLeaseObligations": "1003736000", "otherCurrentLiabilities": "209206000", "totalCurrentLiabilities": "2183138000", "otherNonCurrentLiabilities": "89455000", "totalNonCurrentLiabilities": "2489397000", "cashAndShortTermInvestments": "215043000", "commonStockSharesOutstanding": "62724000", "intangibleAssetsExcludingGoodwill": "15824000", "cashAndCashEquivalentsAtCarryingValue": "215043000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-109128000", "profitLoss": "None", "dividendPayout": "7930000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-85880000", "operatingCashflow": "-227221000", "capitalExpenditures": "45312000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "186842000", "cashflowFromInvestment": "24909000", "stockBasedCompensation": "20814000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7930000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23718000", "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": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "income_statement": { "revenue": 1806118000, "cost_of_revenue": 1289085000, "gross_profit": 517033000, "ebit": 336126000, "ebitda": 361780000, "pretax_income": 178108000, "tax_provision": 207459000, "net_income": -40438000, "net_income_to_common": -40438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 230513000, "total_current_assets": 2585557000, "total_assets": 4998967000, "short_term_debt": 1457954000, "long_term_debt": 1459307000, "total_debt": 2917261000, "total_liabilities": 4515993000, "total_equity": 296216000, "shares_outstanding": 62735000, "goodwill_and_intangibles": 765654000 }, "cash_flow": { "operating_cash_flow": 139831000, "capital_expenditure": 84890000, "free_cash_flow": 224721000, "dividends_paid": 10240000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246423, "ticker_id": 913, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "336126000", "ebitda": "361780000", "netIncome": "-40438000", "grossProfit": "517033000", "depreciation": "None", "totalRevenue": "1806118000", "costOfRevenue": "1289085000", "interestIncome": "49043000", "incomeBeforeTax": "178108000", "interestExpense": "158018000", "operatingIncome": "79141000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "207459000", "reportedCurrency": "USD", "netInterestIncome": "-49043000", "nonInterestIncome": "None", "operatingExpenses": "437892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1289085000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25654000", "sellingGeneralAndAdministrative": "411011000", "netIncomeFromContinuingOperations": "-29351000" }, "balance": { "goodwill": "748951000", "inventory": "2026392000", "commonStock": "632000", "currentDebt": "None", "investments": "None", "totalAssets": "4998967000", "longTermDebt": "1459307000", "shortTermDebt": "1457954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "16703000", "reportedCurrency": "USD", "retainedEarnings": "86235000", "totalLiabilities": "4515993000", "otherCurrentAssets": "96075000", "totalCurrentAssets": "2585557000", "currentLongTermDebt": "1383768000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "232577000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2413410000", "currentAccountsPayable": "224615000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1611737000", "shortLongTermDebtTotal": "3778460000", "totalShareholderEquity": "296216000", "capitalLeaseObligations": "935385000", "otherCurrentLiabilities": "263962000", "totalCurrentLiabilities": "2044824000", "otherNonCurrentLiabilities": "88819000", "totalNonCurrentLiabilities": "2471169000", "cashAndShortTermInvestments": "230513000", "commonStockSharesOutstanding": "62735000", "intangibleAssetsExcludingGoodwill": "16703000", "cashAndCashEquivalentsAtCarryingValue": "230513000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29351000", "profitLoss": "None", "dividendPayout": "10240000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "34417000", "operatingCashflow": "139831000", "capitalExpenditures": "84890000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18591000", "cashflowFromInvestment": "-45993000", "stockBasedCompensation": "7750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10240000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25654000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1806118000, "cost_of_revenue": 1289085000, "gross_profit": 517033000, "research_and_development": null, "selling_general_admin": 411011000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 336126000, "depreciation_amortisation": 25654000, "ebitda": 361780000, "interest_expense": 158018000, "interest_income": null, "other_non_operating": null, "pretax_income": 178108000, "tax_provision": 207459000, "effective_tax_rate": null, "net_income": -40438000, "net_income_continuing_ops": -29351000, "net_income_to_common": -40438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 230513000, "short_term_investments": null, "net_receivables": 232577000, "inventory": 2026392000, "other_current_assets": null, "total_current_assets": 2585557000, "net_ppe": null, "goodwill": 748951000, "intangible_assets": 16703000, "goodwill_and_intangibles": 765654000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2413410000, "total_assets": 4998967000, "short_term_debt": 1457954000, "accounts_payable": 224615000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2044824000, "long_term_debt": 1459307000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2471169000, "total_liabilities": 4515993000, "total_debt": 2917261000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 86235000, "total_equity": 296216000, "shares_outstanding": 62735000, "operating_cash_flow": 139831000, "stock_based_compensation": 7750000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84890000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45993000, "dividends_paid": 10240000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18591000, "free_cash_flow": 224721000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "336126000", "ebitda": "361780000", "netIncome": "-40438000", "grossProfit": "517033000", "depreciation": "None", "totalRevenue": "1806118000", "costOfRevenue": "1289085000", "interestIncome": "49043000", "incomeBeforeTax": "178108000", "interestExpense": "158018000", "operatingIncome": "79141000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "207459000", "reportedCurrency": "USD", "netInterestIncome": "-49043000", "nonInterestIncome": "None", "operatingExpenses": "437892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1289085000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25654000", "sellingGeneralAndAdministrative": "411011000", "netIncomeFromContinuingOperations": "-29351000" }, "balance": { "goodwill": "748951000", "inventory": "2026392000", "commonStock": "632000", "currentDebt": "None", "investments": "None", "totalAssets": "4998967000", "longTermDebt": "1459307000", "shortTermDebt": "1457954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "16703000", "reportedCurrency": "USD", "retainedEarnings": "86235000", "totalLiabilities": "4515993000", "otherCurrentAssets": "96075000", "totalCurrentAssets": "2585557000", "currentLongTermDebt": "1383768000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "232577000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2413410000", "currentAccountsPayable": "224615000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1611737000", "shortLongTermDebtTotal": "3778460000", "totalShareholderEquity": "296216000", "capitalLeaseObligations": "935385000", "otherCurrentLiabilities": "263962000", "totalCurrentLiabilities": "2044824000", "otherNonCurrentLiabilities": "88819000", "totalNonCurrentLiabilities": "2471169000", "cashAndShortTermInvestments": "230513000", "commonStockSharesOutstanding": "62735000", "intangibleAssetsExcludingGoodwill": "16703000", "cashAndCashEquivalentsAtCarryingValue": "230513000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29351000", "profitLoss": "None", "dividendPayout": "10240000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "34417000", "operatingCashflow": "139831000", "capitalExpenditures": "84890000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18591000", "cashflowFromInvestment": "-45993000", "stockBasedCompensation": "7750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10240000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25654000", "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": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "income_statement": { "revenue": 1975948000, "cost_of_revenue": 1383693000, "gross_profit": 592255000, "ebit": 131347000, "ebitda": 154766000, "pretax_income": 75844000, "tax_provision": 18321000, "net_income": 30216000, "net_income_to_common": 30216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118084000, "total_current_assets": 2554009000, "total_assets": 5191847000, "short_term_debt": 1388127000, "long_term_debt": 1483470000, "total_debt": 2871597000, "total_liabilities": 4675268000, "total_equity": 340538000, "shares_outstanding": 62747000, "goodwill_and_intangibles": 766163000 }, "cash_flow": { "operating_cash_flow": 187884000, "capital_expenditure": 26185000, "free_cash_flow": 214069000, "dividends_paid": 7831000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246424, "ticker_id": 913, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "131347000", "ebitda": "154766000", "netIncome": "30216000", "grossProfit": "592255000", "depreciation": "None", "totalRevenue": "1975948000", "costOfRevenue": "1383693000", "interestIncome": "51825000", "incomeBeforeTax": "75844000", "interestExpense": "51825000", "operatingIncome": "130269000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "18321000", "reportedCurrency": "USD", "netInterestIncome": "-51825000", "nonInterestIncome": "None", "operatingExpenses": "461986000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1383693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23419000", "sellingGeneralAndAdministrative": "437489000", "netIncomeFromContinuingOperations": "57523000" }, "balance": { "goodwill": "748561000", "inventory": "2061160000", "commonStock": "630000", "currentDebt": "None", "investments": "None", "totalAssets": "5191847000", "longTermDebt": "1483470000", "shortTermDebt": "1388127000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "17602000", "reportedCurrency": "USD", "retainedEarnings": "134525000", "totalLiabilities": "4675268000", "otherCurrentAssets": "73176000", "totalCurrentAssets": "2554009000", "currentLongTermDebt": "1303125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "301589000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2637838000", "currentAccountsPayable": "283450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1626072000", "shortLongTermDebtTotal": "3734278000", "totalShareholderEquity": "340538000", "capitalLeaseObligations": "947683000", "otherCurrentLiabilities": "263448000", "totalCurrentLiabilities": "2029066000", "otherNonCurrentLiabilities": "236714000", "totalNonCurrentLiabilities": "2646202000", "cashAndShortTermInvestments": "118084000", "commonStockSharesOutstanding": "62747000", "intangibleAssetsExcludingGoodwill": "17602000", "cashAndCashEquivalentsAtCarryingValue": "118084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24682000", "profitLoss": "None", "dividendPayout": "7831000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "59382000", "operatingCashflow": "187884000", "capitalExpenditures": "26185000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56066000", "cashflowFromInvestment": "-34650000", "stockBasedCompensation": "-7270000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7831000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-304000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23419000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1975948000, "cost_of_revenue": 1383693000, "gross_profit": 592255000, "research_and_development": null, "selling_general_admin": 437489000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131347000, "depreciation_amortisation": 23419000, "ebitda": 154766000, "interest_expense": 51825000, "interest_income": null, "other_non_operating": null, "pretax_income": 75844000, "tax_provision": 18321000, "effective_tax_rate": null, "net_income": 30216000, "net_income_continuing_ops": 57523000, "net_income_to_common": 30216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118084000, "short_term_investments": null, "net_receivables": 301589000, "inventory": 2061160000, "other_current_assets": null, "total_current_assets": 2554009000, "net_ppe": null, "goodwill": 748561000, "intangible_assets": 17602000, "goodwill_and_intangibles": 766163000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2637838000, "total_assets": 5191847000, "short_term_debt": 1388127000, "accounts_payable": 283450000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2029066000, "long_term_debt": 1483470000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2646202000, "total_liabilities": 4675268000, "total_debt": 2871597000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 134525000, "total_equity": 340538000, "shares_outstanding": 62747000, "operating_cash_flow": 187884000, "stock_based_compensation": -7270000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26185000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34650000, "dividends_paid": 7831000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56066000, "free_cash_flow": 214069000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "131347000", "ebitda": "154766000", "netIncome": "30216000", "grossProfit": "592255000", "depreciation": "None", "totalRevenue": "1975948000", "costOfRevenue": "1383693000", "interestIncome": "51825000", "incomeBeforeTax": "75844000", "interestExpense": "51825000", "operatingIncome": "130269000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "18321000", "reportedCurrency": "USD", "netInterestIncome": "-51825000", "nonInterestIncome": "None", "operatingExpenses": "461986000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1383693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23419000", "sellingGeneralAndAdministrative": "437489000", "netIncomeFromContinuingOperations": "57523000" }, "balance": { "goodwill": "748561000", "inventory": "2061160000", "commonStock": "630000", "currentDebt": "None", "investments": "None", "totalAssets": "5191847000", "longTermDebt": "1483470000", "shortTermDebt": "1388127000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "17602000", "reportedCurrency": "USD", "retainedEarnings": "134525000", "totalLiabilities": "4675268000", "otherCurrentAssets": "73176000", "totalCurrentAssets": "2554009000", "currentLongTermDebt": "1303125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "301589000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2637838000", "currentAccountsPayable": "283450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1626072000", "shortLongTermDebtTotal": "3734278000", "totalShareholderEquity": "340538000", "capitalLeaseObligations": "947683000", "otherCurrentLiabilities": "263448000", "totalCurrentLiabilities": "2029066000", "otherNonCurrentLiabilities": "236714000", "totalNonCurrentLiabilities": "2646202000", "cashAndShortTermInvestments": "118084000", "commonStockSharesOutstanding": "62747000", "intangibleAssetsExcludingGoodwill": "17602000", "cashAndCashEquivalentsAtCarryingValue": "118084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24682000", "profitLoss": "None", "dividendPayout": "7831000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "59382000", "operatingCashflow": "187884000", "capitalExpenditures": "26185000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56066000", "cashflowFromInvestment": "-34650000", "stockBasedCompensation": "-7270000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7831000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-304000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23419000", "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": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "income_statement": { "revenue": 1413524000, "cost_of_revenue": 983896000, "gross_profit": 429628000, "ebit": 19639000, "ebitda": 42183000, "pretax_income": -28153000, "tax_provision": -3471000, "net_income": -12280000, "net_income_to_common": -12280000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20916000, "total_current_assets": 2502952000, "total_assets": 5147210000, "short_term_debt": 1417133000, "long_term_debt": 1488388000, "total_debt": 2905521000, "total_liabilities": 4688399000, "total_equity": 310500000, "shares_outstanding": 102426000, "goodwill_and_intangibles": 766322000 }, "cash_flow": { "operating_cash_flow": -232479000, "capital_expenditure": 23511000, "free_cash_flow": -208968000, "dividends_paid": 7821000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246425, "ticker_id": 913, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19639000", "ebitda": "42183000", "netIncome": "-12280000", "grossProfit": "429628000", "depreciation": "None", "totalRevenue": "1413524000", "costOfRevenue": "983896000", "interestIncome": "48837000", "incomeBeforeTax": "-28153000", "interestExpense": "48837000", "operatingIncome": "20842000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3471000", "reportedCurrency": "USD", "netInterestIncome": "-48837000", "nonInterestIncome": "None", "operatingExpenses": "408786000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "983896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22544000", "sellingGeneralAndAdministrative": "387445000", "netIncomeFromContinuingOperations": "-24682000" }, "balance": { "goodwill": "747802000", "inventory": "2119168999", "commonStock": "630000", "currentDebt": "None", "investments": "None", "totalAssets": "5147210000", "longTermDebt": "1488388000", "shortTermDebt": "1417133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "18520000", "reportedCurrency": "USD", "retainedEarnings": "112140000", "totalLiabilities": "4688399000", "otherCurrentAssets": "94954001", "totalCurrentAssets": "2502952000", "currentLongTermDebt": "1343834000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "267913000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2644258000", "currentAccountsPayable": "250884000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1635421000", "shortLongTermDebtTotal": "3805635000", "totalShareholderEquity": "310500000", "capitalLeaseObligations": "973413000", "otherCurrentLiabilities": "325624000", "totalCurrentLiabilities": "1993641000", "otherNonCurrentLiabilities": "243557000", "totalNonCurrentLiabilities": "2694758000", "cashAndShortTermInvestments": "20916000", "commonStockSharesOutstanding": "102426000", "intangibleAssetsExcludingGoodwill": "18520000", "cashAndCashEquivalentsAtCarryingValue": "20916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12280000", "profitLoss": "None", "dividendPayout": "7821000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-230772000", "operatingCashflow": "-232479000", "capitalExpenditures": "23511000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "190401000", "cashflowFromInvestment": "-145428000", "stockBasedCompensation": "7270000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7821000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22544000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1413524000, "cost_of_revenue": 983896000, "gross_profit": 429628000, "research_and_development": null, "selling_general_admin": 387445000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19639000, "depreciation_amortisation": 22544000, "ebitda": 42183000, "interest_expense": 48837000, "interest_income": null, "other_non_operating": null, "pretax_income": -28153000, "tax_provision": -3471000, "effective_tax_rate": null, "net_income": -12280000, "net_income_continuing_ops": -24682000, "net_income_to_common": -12280000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20916000, "short_term_investments": null, "net_receivables": 267913000, "inventory": 2119168999, "other_current_assets": null, "total_current_assets": 2502952000, "net_ppe": null, "goodwill": 747802000, "intangible_assets": 18520000, "goodwill_and_intangibles": 766322000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2644258000, "total_assets": 5147210000, "short_term_debt": 1417133000, "accounts_payable": 250884000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1993641000, "long_term_debt": 1488388000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2694758000, "total_liabilities": 4688399000, "total_debt": 2905521000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 112140000, "total_equity": 310500000, "shares_outstanding": 102426000, "operating_cash_flow": -232479000, "stock_based_compensation": 7270000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23511000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145428000, "dividends_paid": 7821000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 190401000, "free_cash_flow": -208968000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19639000", "ebitda": "42183000", "netIncome": "-12280000", "grossProfit": "429628000", "depreciation": "None", "totalRevenue": "1413524000", "costOfRevenue": "983896000", "interestIncome": "48837000", "incomeBeforeTax": "-28153000", "interestExpense": "48837000", "operatingIncome": "20842000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3471000", "reportedCurrency": "USD", "netInterestIncome": "-48837000", "nonInterestIncome": "None", "operatingExpenses": "408786000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "983896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22544000", "sellingGeneralAndAdministrative": "387445000", "netIncomeFromContinuingOperations": "-24682000" }, "balance": { "goodwill": "747802000", "inventory": "2119168999", "commonStock": "630000", "currentDebt": "None", "investments": "None", "totalAssets": "5147210000", "longTermDebt": "1488388000", "shortTermDebt": "1417133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "18520000", "reportedCurrency": "USD", "retainedEarnings": "112140000", "totalLiabilities": "4688399000", "otherCurrentAssets": "94954001", "totalCurrentAssets": "2502952000", "currentLongTermDebt": "1343834000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "267913000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2644258000", "currentAccountsPayable": "250884000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1635421000", "shortLongTermDebtTotal": "3805635000", "totalShareholderEquity": "310500000", "capitalLeaseObligations": "973413000", "otherCurrentLiabilities": "325624000", "totalCurrentLiabilities": "1993641000", "otherNonCurrentLiabilities": "243557000", "totalNonCurrentLiabilities": "2694758000", "cashAndShortTermInvestments": "20916000", "commonStockSharesOutstanding": "102426000", "intangibleAssetsExcludingGoodwill": "18520000", "cashAndCashEquivalentsAtCarryingValue": "20916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12280000", "profitLoss": "None", "dividendPayout": "7821000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-230772000", "operatingCashflow": "-232479000", "capitalExpenditures": "23511000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "190401000", "cashflowFromInvestment": "-145428000", "stockBasedCompensation": "7270000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7821000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22544000", "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": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "income_statement": { "revenue": 1204464000, "cost_of_revenue": 827548000, "gross_profit": 376916000, "ebit": -9578000, "ebitda": 11707000, "pretax_income": -67765000, "tax_provision": -8221000, "net_income": -31602000, "net_income_to_common": -31602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 208422000, "total_current_assets": 2271288000, "total_assets": 4863277000, "short_term_debt": 1254025000, "long_term_debt": 1493318000, "total_debt": 2747343000, "total_liabilities": 4378328000, "total_equity": 326562000, "shares_outstanding": 56586000, "goodwill_and_intangibles": 753492000 }, "cash_flow": { "operating_cash_flow": -163382000, "capital_expenditure": 31003000, "free_cash_flow": -132379000, "dividends_paid": 16991000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246426, "ticker_id": 913, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9578000", "ebitda": "11707000", "netIncome": "-31602000", "grossProfit": "376916000", "depreciation": "None", "totalRevenue": "1204464000", "costOfRevenue": "827548000", "interestIncome": "49388000", "incomeBeforeTax": "-67765000", "interestExpense": "49388000", "operatingIncome": "-15452000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-8221000", "reportedCurrency": "USD", "netInterestIncome": "-49388000", "nonInterestIncome": "None", "operatingExpenses": "392368000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "827548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21285000", "sellingGeneralAndAdministrative": "367759000", "netIncomeFromContinuingOperations": "-59544000" }, "balance": { "goodwill": "734023000", "inventory": "1821837000", "commonStock": "629000", "currentDebt": "None", "investments": "None", "totalAssets": "4863277000", "longTermDebt": "1493318000", "shortTermDebt": "1254025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "19469000", "reportedCurrency": "USD", "retainedEarnings": "132241000", "totalLiabilities": "4378328000", "otherCurrentAssets": "59395000", "totalCurrentAssets": "2271288000", "currentLongTermDebt": "1184988000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181634000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2591989000", "currentAccountsPayable": "145346000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1586112000", "shortLongTermDebtTotal": "3642460000", "totalShareholderEquity": "326562000", "capitalLeaseObligations": "964154000", "otherCurrentLiabilities": "189457000", "totalCurrentLiabilities": "1680952000", "otherNonCurrentLiabilities": "245299000", "totalNonCurrentLiabilities": "2697376000", "cashAndShortTermInvestments": "208422000", "commonStockSharesOutstanding": "56586000", "intangibleAssetsExcludingGoodwill": "19469000", "cashAndCashEquivalentsAtCarryingValue": "208422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59544000", "profitLoss": "None", "dividendPayout": "16991000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-42037000", "operatingCashflow": "-163382000", "capitalExpenditures": "31003000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "374503000", "cashflowFromInvestment": "-31079000", "stockBasedCompensation": "5418000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16991000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "333905000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21285000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1204464000, "cost_of_revenue": 827548000, "gross_profit": 376916000, "research_and_development": null, "selling_general_admin": 367759000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9578000, "depreciation_amortisation": 21285000, "ebitda": 11707000, "interest_expense": 49388000, "interest_income": null, "other_non_operating": null, "pretax_income": -67765000, "tax_provision": -8221000, "effective_tax_rate": null, "net_income": -31602000, "net_income_continuing_ops": -59544000, "net_income_to_common": -31602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 208422000, "short_term_investments": null, "net_receivables": 181634000, "inventory": 1821837000, "other_current_assets": null, "total_current_assets": 2271288000, "net_ppe": null, "goodwill": 734023000, "intangible_assets": 19469000, "goodwill_and_intangibles": 753492000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2591989000, "total_assets": 4863277000, "short_term_debt": 1254025000, "accounts_payable": 145346000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1680952000, "long_term_debt": 1493318000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2697376000, "total_liabilities": 4378328000, "total_debt": 2747343000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 132241000, "total_equity": 326562000, "shares_outstanding": 56586000, "operating_cash_flow": -163382000, "stock_based_compensation": 5418000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31003000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31079000, "dividends_paid": 16991000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 374503000, "free_cash_flow": -132379000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9578000", "ebitda": "11707000", "netIncome": "-31602000", "grossProfit": "376916000", "depreciation": "None", "totalRevenue": "1204464000", "costOfRevenue": "827548000", "interestIncome": "49388000", "incomeBeforeTax": "-67765000", "interestExpense": "49388000", "operatingIncome": "-15452000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-8221000", "reportedCurrency": "USD", "netInterestIncome": "-49388000", "nonInterestIncome": "None", "operatingExpenses": "392368000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "827548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21285000", "sellingGeneralAndAdministrative": "367759000", "netIncomeFromContinuingOperations": "-59544000" }, "balance": { "goodwill": "734023000", "inventory": "1821837000", "commonStock": "629000", "currentDebt": "None", "investments": "None", "totalAssets": "4863277000", "longTermDebt": "1493318000", "shortTermDebt": "1254025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "19469000", "reportedCurrency": "USD", "retainedEarnings": "132241000", "totalLiabilities": "4378328000", "otherCurrentAssets": "59395000", "totalCurrentAssets": "2271288000", "currentLongTermDebt": "1184988000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181634000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2591989000", "currentAccountsPayable": "145346000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1586112000", "shortLongTermDebtTotal": "3642460000", "totalShareholderEquity": "326562000", "capitalLeaseObligations": "964154000", "otherCurrentLiabilities": "189457000", "totalCurrentLiabilities": "1680952000", "otherNonCurrentLiabilities": "245299000", "totalNonCurrentLiabilities": "2697376000", "cashAndShortTermInvestments": "208422000", "commonStockSharesOutstanding": "56586000", "intangibleAssetsExcludingGoodwill": "19469000", "cashAndCashEquivalentsAtCarryingValue": "208422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59544000", "profitLoss": "None", "dividendPayout": "16991000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-42037000", "operatingCashflow": "-163382000", "capitalExpenditures": "31003000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "374503000", "cashflowFromInvestment": "-31079000", "stockBasedCompensation": "5418000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16991000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "333905000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21285000", "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": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "income_statement": { "revenue": 1724988000, "cost_of_revenue": 1226464000, "gross_profit": 498524000, "ebit": 64014000, "ebitda": 84597000, "pretax_income": 6007000, "tax_provision": -2049000, "net_income": 5501000, "net_income_to_common": 5501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28380000, "total_current_assets": 2107726000, "total_assets": 4645224000, "short_term_debt": 1121543000, "long_term_debt": 1537912000, "total_debt": 2659455000, "total_liabilities": 4472533000, "total_equity": 107816000, "shares_outstanding": 85618000, "goodwill_and_intangibles": 753226000 }, "cash_flow": { "operating_cash_flow": 324200000, "capital_expenditure": 19641000, "free_cash_flow": 343841000, "dividends_paid": 5717000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246428, "ticker_id": 913, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64014000", "ebitda": "84597000", "netIncome": "5501000", "grossProfit": "498524000", "depreciation": "None", "totalRevenue": "1724988000", "costOfRevenue": "1226464000", "interestIncome": "58249000", "incomeBeforeTax": "6007000", "interestExpense": "58249000", "operatingIncome": "64418000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-2049000", "reportedCurrency": "USD", "netInterestIncome": "-58249000", "nonInterestIncome": "None", "operatingExpenses": "434106000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1226464000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20583000", "sellingGeneralAndAdministrative": "414209000", "netIncomeFromContinuingOperations": "8056000" }, "balance": { "goodwill": "732813000", "inventory": "1781656000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4645224000", "longTermDebt": "1537912000", "shortTermDebt": "1121543000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "20413000", "reportedCurrency": "USD", "retainedEarnings": "161269000", "totalLiabilities": "4472533000", "otherCurrentAssets": "67511000", "totalCurrentAssets": "2107726000", "currentLongTermDebt": "1053985000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "230179000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2537498000", "currentAccountsPayable": "221292000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1592047000", "shortLongTermDebtTotal": "3572112000", "totalShareholderEquity": "107816000", "capitalLeaseObligations": "980215000", "otherCurrentLiabilities": "266832000", "totalCurrentLiabilities": "1710561000", "otherNonCurrentLiabilities": "243756000", "totalNonCurrentLiabilities": "2761972000", "cashAndShortTermInvestments": "28380000", "commonStockSharesOutstanding": "85618000", "intangibleAssetsExcludingGoodwill": "20413000", "cashAndCashEquivalentsAtCarryingValue": "28380000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8056000", "profitLoss": "None", "dividendPayout": "5717000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "230708000", "operatingCashflow": "324200000", "capitalExpenditures": "19641000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-317398000", "cashflowFromInvestment": "-2165000", "stockBasedCompensation": "5573000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5717000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2356000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20583000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1724988000, "cost_of_revenue": 1226464000, "gross_profit": 498524000, "research_and_development": null, "selling_general_admin": 414209000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64014000, "depreciation_amortisation": 20583000, "ebitda": 84597000, "interest_expense": 58249000, "interest_income": null, "other_non_operating": null, "pretax_income": 6007000, "tax_provision": -2049000, "effective_tax_rate": null, "net_income": 5501000, "net_income_continuing_ops": 8056000, "net_income_to_common": 5501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28380000, "short_term_investments": null, "net_receivables": 230179000, "inventory": 1781656000, "other_current_assets": null, "total_current_assets": 2107726000, "net_ppe": null, "goodwill": 732813000, "intangible_assets": 20413000, "goodwill_and_intangibles": 753226000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2537498000, "total_assets": 4645224000, "short_term_debt": 1121543000, "accounts_payable": 221292000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1710561000, "long_term_debt": 1537912000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2761972000, "total_liabilities": 4472533000, "total_debt": 2659455000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 161269000, "total_equity": 107816000, "shares_outstanding": 85618000, "operating_cash_flow": 324200000, "stock_based_compensation": 5573000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19641000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2165000, "dividends_paid": 5717000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -317398000, "free_cash_flow": 343841000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64014000", "ebitda": "84597000", "netIncome": "5501000", "grossProfit": "498524000", "depreciation": "None", "totalRevenue": "1724988000", "costOfRevenue": "1226464000", "interestIncome": "58249000", "incomeBeforeTax": "6007000", "interestExpense": "58249000", "operatingIncome": "64418000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-2049000", "reportedCurrency": "USD", "netInterestIncome": "-58249000", "nonInterestIncome": "None", "operatingExpenses": "434106000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1226464000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20583000", "sellingGeneralAndAdministrative": "414209000", "netIncomeFromContinuingOperations": "8056000" }, "balance": { "goodwill": "732813000", "inventory": "1781656000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4645224000", "longTermDebt": "1537912000", "shortTermDebt": "1121543000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "20413000", "reportedCurrency": "USD", "retainedEarnings": "161269000", "totalLiabilities": "4472533000", "otherCurrentAssets": "67511000", "totalCurrentAssets": "2107726000", "currentLongTermDebt": "1053985000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "230179000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2537498000", "currentAccountsPayable": "221292000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1592047000", "shortLongTermDebtTotal": "3572112000", "totalShareholderEquity": "107816000", "capitalLeaseObligations": "980215000", "otherCurrentLiabilities": "266832000", "totalCurrentLiabilities": "1710561000", "otherNonCurrentLiabilities": "243756000", "totalNonCurrentLiabilities": "2761972000", "cashAndShortTermInvestments": "28380000", "commonStockSharesOutstanding": "85618000", "intangibleAssetsExcludingGoodwill": "20413000", "cashAndCashEquivalentsAtCarryingValue": "28380000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8056000", "profitLoss": "None", "dividendPayout": "5717000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "230708000", "operatingCashflow": "324200000", "capitalExpenditures": "19641000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-317398000", "cashflowFromInvestment": "-2165000", "stockBasedCompensation": "5573000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5717000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2356000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20583000", "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": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "income_statement": { "revenue": 1806505000, "cost_of_revenue": 1258846000, "gross_profit": 547659000, "ebit": 107951000, "ebitda": 127983000, "pretax_income": 31349000, "tax_provision": 7935000, "net_income": 9771000, "net_income_to_common": 9771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23743000, "total_current_assets": 2408796000, "total_assets": 4962108000, "short_term_debt": 1390564000, "long_term_debt": 1545871000, "total_debt": 2936435000, "total_liabilities": 4795471000, "total_equity": 105894000, "shares_outstanding": 45244000, "goodwill_and_intangibles": 752369000 }, "cash_flow": { "operating_cash_flow": 152323000, "capital_expenditure": 22649000, "free_cash_flow": 174972000, "dividends_paid": 14488000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246429, "ticker_id": 913, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107951000", "ebitda": "127983000", "netIncome": "9771000", "grossProfit": "547659000", "depreciation": "None", "totalRevenue": "1806505000", "costOfRevenue": "1258846000", "interestIncome": "None", "incomeBeforeTax": "31349000", "interestExpense": "63952000", "operatingIncome": "95382000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7935000", "reportedCurrency": "USD", "netInterestIncome": "-63952000", "nonInterestIncome": "None", "operatingExpenses": "452277000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1258846000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20032000", "sellingGeneralAndAdministrative": "419676000", "netIncomeFromContinuingOperations": "23414000" }, "balance": { "goodwill": "731015000", "inventory": "2014444000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4962108000", "longTermDebt": "1545871000", "shortTermDebt": "1390564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "21354000", "reportedCurrency": "USD", "retainedEarnings": "161434000", "totalLiabilities": "4795471000", "otherCurrentAssets": "76638000", "totalCurrentAssets": "2408796000", "currentLongTermDebt": "1320434000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "293971000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2553312000", "currentAccountsPayable": "260390000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3859586000", "totalShareholderEquity": "105894000", "capitalLeaseObligations": "993281000", "otherCurrentLiabilities": "279740000", "totalCurrentLiabilities": "2029739000", "otherNonCurrentLiabilities": "229729000", "totalNonCurrentLiabilities": "2765732000", "cashAndShortTermInvestments": "23743000", "commonStockSharesOutstanding": "45244000", "intangibleAssetsExcludingGoodwill": "21354000", "cashAndCashEquivalentsAtCarryingValue": "23743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23414000", "profitLoss": "None", "dividendPayout": "14488000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "33327000", "operatingCashflow": "152323000", "capitalExpenditures": "22649000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162865000", "cashflowFromInvestment": "4567000", "stockBasedCompensation": "5397000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14488000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20032000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1806505000, "cost_of_revenue": 1258846000, "gross_profit": 547659000, "research_and_development": null, "selling_general_admin": 419676000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107951000, "depreciation_amortisation": 20032000, "ebitda": 127983000, "interest_expense": 63952000, "interest_income": null, "other_non_operating": null, "pretax_income": 31349000, "tax_provision": 7935000, "effective_tax_rate": null, "net_income": 9771000, "net_income_continuing_ops": 23414000, "net_income_to_common": 9771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23743000, "short_term_investments": null, "net_receivables": 293971000, "inventory": 2014444000, "other_current_assets": null, "total_current_assets": 2408796000, "net_ppe": null, "goodwill": 731015000, "intangible_assets": 21354000, "goodwill_and_intangibles": 752369000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2553312000, "total_assets": 4962108000, "short_term_debt": 1390564000, "accounts_payable": 260390000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2029739000, "long_term_debt": 1545871000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2765732000, "total_liabilities": 4795471000, "total_debt": 2936435000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 161434000, "total_equity": 105894000, "shares_outstanding": 45244000, "operating_cash_flow": 152323000, "stock_based_compensation": 5397000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22649000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4567000, "dividends_paid": 14488000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -162865000, "free_cash_flow": 174972000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107951000", "ebitda": "127983000", "netIncome": "9771000", "grossProfit": "547659000", "depreciation": "None", "totalRevenue": "1806505000", "costOfRevenue": "1258846000", "interestIncome": "None", "incomeBeforeTax": "31349000", "interestExpense": "63952000", "operatingIncome": "95382000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7935000", "reportedCurrency": "USD", "netInterestIncome": "-63952000", "nonInterestIncome": "None", "operatingExpenses": "452277000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1258846000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20032000", "sellingGeneralAndAdministrative": "419676000", "netIncomeFromContinuingOperations": "23414000" }, "balance": { "goodwill": "731015000", "inventory": "2014444000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4962108000", "longTermDebt": "1545871000", "shortTermDebt": "1390564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "21354000", "reportedCurrency": "USD", "retainedEarnings": "161434000", "totalLiabilities": "4795471000", "otherCurrentAssets": "76638000", "totalCurrentAssets": "2408796000", "currentLongTermDebt": "1320434000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "293971000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2553312000", "currentAccountsPayable": "260390000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3859586000", "totalShareholderEquity": "105894000", "capitalLeaseObligations": "993281000", "otherCurrentLiabilities": "279740000", "totalCurrentLiabilities": "2029739000", "otherNonCurrentLiabilities": "229729000", "totalNonCurrentLiabilities": "2765732000", "cashAndShortTermInvestments": "23743000", "commonStockSharesOutstanding": "45244000", "intangibleAssetsExcludingGoodwill": "21354000", "cashAndCashEquivalentsAtCarryingValue": "23743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23414000", "profitLoss": "None", "dividendPayout": "14488000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "33327000", "operatingCashflow": "152323000", "capitalExpenditures": "22649000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162865000", "cashflowFromInvestment": "4567000", "stockBasedCompensation": "5397000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14488000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20032000", "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": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "income_statement": { "revenue": 1364017000, "cost_of_revenue": 961620000, "gross_profit": 402397000, "ebit": 11634000, "ebitda": 30924000, "pretax_income": -59848000, "tax_provision": -9042000, "net_income": -22307000, "net_income_to_common": -22307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29718000, "total_current_assets": 2436896000, "total_assets": 5023162000, "short_term_debt": 1520024000, "long_term_debt": 1577050000, "total_debt": 3097074000, "total_liabilities": 4870752000, "total_equity": 99000000, "shares_outstanding": 85092000, "goodwill_and_intangibles": 748678000 }, "cash_flow": { "operating_cash_flow": -67982000, "capital_expenditure": 25927000, "free_cash_flow": -42055000, "dividends_paid": 5634000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246430, "ticker_id": 913, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11634000", "ebitda": "30924000", "netIncome": "-22307000", "grossProfit": "402397000", "depreciation": "None", "totalRevenue": "1364017000", "costOfRevenue": "961620000", "interestIncome": "None", "incomeBeforeTax": "-59848000", "interestExpense": "63976000", "operatingIncome": "4222000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-9042000", "reportedCurrency": "USD", "netInterestIncome": "-63976000", "nonInterestIncome": "None", "operatingExpenses": "398175000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "961620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19290000", "sellingGeneralAndAdministrative": "371473000", "netIncomeFromContinuingOperations": "-50806000" }, "balance": { "goodwill": "735680000", "inventory": "2077592000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "5023162000", "longTermDebt": "1577050000", "shortTermDebt": "1520024000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "12998000", "reportedCurrency": "USD", "retainedEarnings": "157303000", "totalLiabilities": "4870752000", "otherCurrentAssets": "75109000", "totalCurrentAssets": "2436896000", "currentLongTermDebt": "1440347000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "254477000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2586266000", "currentAccountsPayable": "205006000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4030128000", "totalShareholderEquity": "99000000", "capitalLeaseObligations": "1012731000", "otherCurrentLiabilities": "234400000", "totalCurrentLiabilities": "2055284000", "otherNonCurrentLiabilities": "239394000", "totalNonCurrentLiabilities": "2815468000", "cashAndShortTermInvestments": "29718000", "commonStockSharesOutstanding": "85092000", "intangibleAssetsExcludingGoodwill": "12998000", "cashAndCashEquivalentsAtCarryingValue": "29718000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22307000", "profitLoss": "None", "dividendPayout": "5634000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "6026000", "operatingCashflow": "-67982000", "capitalExpenditures": "25927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "117551000", "cashflowFromInvestment": "-59498000", "stockBasedCompensation": "5197000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5634000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-658000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19290000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1364017000, "cost_of_revenue": 961620000, "gross_profit": 402397000, "research_and_development": null, "selling_general_admin": 371473000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11634000, "depreciation_amortisation": 19290000, "ebitda": 30924000, "interest_expense": 63976000, "interest_income": null, "other_non_operating": null, "pretax_income": -59848000, "tax_provision": -9042000, "effective_tax_rate": null, "net_income": -22307000, "net_income_continuing_ops": -50806000, "net_income_to_common": -22307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29718000, "short_term_investments": null, "net_receivables": 254477000, "inventory": 2077592000, "other_current_assets": null, "total_current_assets": 2436896000, "net_ppe": null, "goodwill": 735680000, "intangible_assets": 12998000, "goodwill_and_intangibles": 748678000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2586266000, "total_assets": 5023162000, "short_term_debt": 1520024000, "accounts_payable": 205006000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2055284000, "long_term_debt": 1577050000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2815468000, "total_liabilities": 4870752000, "total_debt": 3097074000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 157303000, "total_equity": 99000000, "shares_outstanding": 85092000, "operating_cash_flow": -67982000, "stock_based_compensation": 5197000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25927000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59498000, "dividends_paid": 5634000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 117551000, "free_cash_flow": -42055000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11634000", "ebitda": "30924000", "netIncome": "-22307000", "grossProfit": "402397000", "depreciation": "None", "totalRevenue": "1364017000", "costOfRevenue": "961620000", "interestIncome": "None", "incomeBeforeTax": "-59848000", "interestExpense": "63976000", "operatingIncome": "4222000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-9042000", "reportedCurrency": "USD", "netInterestIncome": "-63976000", "nonInterestIncome": "None", "operatingExpenses": "398175000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "961620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19290000", "sellingGeneralAndAdministrative": "371473000", "netIncomeFromContinuingOperations": "-50806000" }, "balance": { "goodwill": "735680000", "inventory": "2077592000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "5023162000", "longTermDebt": "1577050000", "shortTermDebt": "1520024000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "12998000", "reportedCurrency": "USD", "retainedEarnings": "157303000", "totalLiabilities": "4870752000", "otherCurrentAssets": "75109000", "totalCurrentAssets": "2436896000", "currentLongTermDebt": "1440347000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "254477000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2586266000", "currentAccountsPayable": "205006000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4030128000", "totalShareholderEquity": "99000000", "capitalLeaseObligations": "1012731000", "otherCurrentLiabilities": "234400000", "totalCurrentLiabilities": "2055284000", "otherNonCurrentLiabilities": "239394000", "totalNonCurrentLiabilities": "2815468000", "cashAndShortTermInvestments": "29718000", "commonStockSharesOutstanding": "85092000", "intangibleAssetsExcludingGoodwill": "12998000", "cashAndCashEquivalentsAtCarryingValue": "29718000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22307000", "profitLoss": "None", "dividendPayout": "5634000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "6026000", "operatingCashflow": "-67982000", "capitalExpenditures": "25927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "117551000", "cashflowFromInvestment": "-59498000", "stockBasedCompensation": "5197000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5634000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-658000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19290000", "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": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "income_statement": { "revenue": 1109333000, "cost_of_revenue": 769981000, "gross_profit": 339352000, "ebit": -13670000, "ebitda": 5511000, "pretax_income": -68650000, "tax_provision": -18732000, "net_income": -16789000, "net_income_to_common": -16789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39647000, "total_current_assets": 2349112000, "total_assets": 4845684000, "short_term_debt": 1474094000, "long_term_debt": 1519843000, "total_debt": 2993937000, "total_liabilities": 4631477000, "total_equity": 124584000, "shares_outstanding": 84934000, "goodwill_and_intangibles": 724939000 }, "cash_flow": { "operating_cash_flow": -232466000, "capital_expenditure": 35438999, "free_cash_flow": -197027001, "dividends_paid": 5624000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246431, "ticker_id": 913, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13670000", "ebitda": "5511000", "netIncome": "-16789000", "grossProfit": "339352000", "depreciation": "None", "totalRevenue": "1109333000", "costOfRevenue": "769981000", "interestIncome": "None", "incomeBeforeTax": "-68650000", "interestExpense": "57174000", "operatingIncome": "-12128000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-18732000", "reportedCurrency": "USD", "netInterestIncome": "-57174000", "nonInterestIncome": "None", "operatingExpenses": "351480000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "769981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19181000", "sellingGeneralAndAdministrative": "420887000", "netIncomeFromContinuingOperations": "-49918000" }, "balance": { "goodwill": "711222000", "inventory": "2042949000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4845684000", "longTermDebt": "1519843000", "shortTermDebt": "1474094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "13717000", "reportedCurrency": "USD", "retainedEarnings": "185244000", "totalLiabilities": "4631477000", "otherCurrentAssets": "78217000", "totalCurrentAssets": "2349112000", "currentLongTermDebt": "1393266000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188299000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2496572000", "currentAccountsPayable": "133516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3855646000", "totalShareholderEquity": "124584000", "capitalLeaseObligations": "942537000", "otherCurrentLiabilities": "247863000", "totalCurrentLiabilities": "1947839000", "otherNonCurrentLiabilities": "235306000", "totalNonCurrentLiabilities": "2683638000", "cashAndShortTermInvestments": "39647000", "commonStockSharesOutstanding": "84934000", "intangibleAssetsExcludingGoodwill": "13717000", "cashAndCashEquivalentsAtCarryingValue": "39647000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14461000", "profitLoss": "None", "dividendPayout": "5624000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-138247000", "operatingCashflow": "-232466000", "capitalExpenditures": "35438999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "310666000", "cashflowFromInvestment": "-91871000", "stockBasedCompensation": "5770000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5624000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2778000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19181000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1109333000, "cost_of_revenue": 769981000, "gross_profit": 339352000, "research_and_development": null, "selling_general_admin": 420887000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13670000, "depreciation_amortisation": 19181000, "ebitda": 5511000, "interest_expense": 57174000, "interest_income": null, "other_non_operating": null, "pretax_income": -68650000, "tax_provision": -18732000, "effective_tax_rate": null, "net_income": -16789000, "net_income_continuing_ops": -49918000, "net_income_to_common": -16789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39647000, "short_term_investments": null, "net_receivables": 188299000, "inventory": 2042949000, "other_current_assets": null, "total_current_assets": 2349112000, "net_ppe": null, "goodwill": 711222000, "intangible_assets": 13717000, "goodwill_and_intangibles": 724939000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2496572000, "total_assets": 4845684000, "short_term_debt": 1474094000, "accounts_payable": 133516000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1947839000, "long_term_debt": 1519843000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2683638000, "total_liabilities": 4631477000, "total_debt": 2993937000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 185244000, "total_equity": 124584000, "shares_outstanding": 84934000, "operating_cash_flow": -232466000, "stock_based_compensation": 5770000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35438999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91871000, "dividends_paid": 5624000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 310666000, "free_cash_flow": -197027001, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13670000", "ebitda": "5511000", "netIncome": "-16789000", "grossProfit": "339352000", "depreciation": "None", "totalRevenue": "1109333000", "costOfRevenue": "769981000", "interestIncome": "None", "incomeBeforeTax": "-68650000", "interestExpense": "57174000", "operatingIncome": "-12128000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-18732000", "reportedCurrency": "USD", "netInterestIncome": "-57174000", "nonInterestIncome": "None", "operatingExpenses": "351480000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "769981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19181000", "sellingGeneralAndAdministrative": "420887000", "netIncomeFromContinuingOperations": "-49918000" }, "balance": { "goodwill": "711222000", "inventory": "2042949000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4845684000", "longTermDebt": "1519843000", "shortTermDebt": "1474094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "13717000", "reportedCurrency": "USD", "retainedEarnings": "185244000", "totalLiabilities": "4631477000", "otherCurrentAssets": "78217000", "totalCurrentAssets": "2349112000", "currentLongTermDebt": "1393266000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188299000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2496572000", "currentAccountsPayable": "133516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3855646000", "totalShareholderEquity": "124584000", "capitalLeaseObligations": "942537000", "otherCurrentLiabilities": "247863000", "totalCurrentLiabilities": "1947839000", "otherNonCurrentLiabilities": "235306000", "totalNonCurrentLiabilities": "2683638000", "cashAndShortTermInvestments": "39647000", "commonStockSharesOutstanding": "84934000", "intangibleAssetsExcludingGoodwill": "13717000", "cashAndCashEquivalentsAtCarryingValue": "39647000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14461000", "profitLoss": "None", "dividendPayout": "5624000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-138247000", "operatingCashflow": "-232466000", "capitalExpenditures": "35438999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "310666000", "cashflowFromInvestment": "-91871000", "stockBasedCompensation": "5770000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5624000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2778000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19181000", "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": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "income_statement": { "revenue": 1729613000, "cost_of_revenue": 1205277000, "gross_profit": 524336000, "ebit": 91728000, "ebitda": 109347000, "pretax_income": 34572000, "tax_provision": 3679000, "net_income": 15961000, "net_income_to_common": 15961000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53318000, "total_current_assets": 2202637000, "total_assets": 4657259000, "short_term_debt": 1109350000, "long_term_debt": 1543380000, "total_debt": 2652730000, "total_liabilities": 4386404000, "total_equity": 149252000, "shares_outstanding": 85180000, "goodwill_and_intangibles": 702583000 }, "cash_flow": { "operating_cash_flow": 315309000, "capital_expenditure": 70256000, "free_cash_flow": 385565000, "dividends_paid": 20360000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246433, "ticker_id": 913, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91728000", "ebitda": "109347000", "netIncome": "15961000", "grossProfit": "524336000", "depreciation": "None", "totalRevenue": "1729613000", "costOfRevenue": "1205277000", "interestIncome": "55058000", "incomeBeforeTax": "34572000", "interestExpense": "55058000", "operatingIncome": "87926000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3679000", "reportedCurrency": "USD", "netInterestIncome": "-55058000", "nonInterestIncome": "None", "operatingExpenses": "436410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1205277000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17619000", "sellingGeneralAndAdministrative": "415288000", "netIncomeFromContinuingOperations": "30893000" }, "balance": { "goodwill": "688139000", "inventory": "1869042000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4657259000", "longTermDebt": "1543380000", "shortTermDebt": "1109350000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "14444000", "reportedCurrency": "USD", "retainedEarnings": "207657000", "totalLiabilities": "4386404000", "otherCurrentAssets": "43614000", "totalCurrentAssets": "2202637000", "currentLongTermDebt": "1040800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "236663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2454622000", "currentAccountsPayable": "200433000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1577794000", "shortLongTermDebtTotal": "3511742000", "totalShareholderEquity": "149252000", "capitalLeaseObligations": "927562000", "otherCurrentLiabilities": "255359000", "totalCurrentLiabilities": "1678954000", "otherNonCurrentLiabilities": "85710000", "totalNonCurrentLiabilities": "2707450000", "cashAndShortTermInvestments": "53318000", "commonStockSharesOutstanding": "85180000", "intangibleAssetsExcludingGoodwill": "14444000", "cashAndCashEquivalentsAtCarryingValue": "53318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30893000", "profitLoss": "None", "dividendPayout": "20360000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "251928000", "operatingCashflow": "315309000", "capitalExpenditures": "70256000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170821000", "cashflowFromInvestment": "-277535000", "stockBasedCompensation": "5466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20360000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3458000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1729613000, "cost_of_revenue": 1205277000, "gross_profit": 524336000, "research_and_development": null, "selling_general_admin": 415288000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91728000, "depreciation_amortisation": 17619000, "ebitda": 109347000, "interest_expense": 55058000, "interest_income": null, "other_non_operating": null, "pretax_income": 34572000, "tax_provision": 3679000, "effective_tax_rate": null, "net_income": 15961000, "net_income_continuing_ops": 30893000, "net_income_to_common": 15961000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53318000, "short_term_investments": null, "net_receivables": 236663000, "inventory": 1869042000, "other_current_assets": null, "total_current_assets": 2202637000, "net_ppe": null, "goodwill": 688139000, "intangible_assets": 14444000, "goodwill_and_intangibles": 702583000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2454622000, "total_assets": 4657259000, "short_term_debt": 1109350000, "accounts_payable": 200433000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1678954000, "long_term_debt": 1543380000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2707450000, "total_liabilities": 4386404000, "total_debt": 2652730000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 207657000, "total_equity": 149252000, "shares_outstanding": 85180000, "operating_cash_flow": 315309000, "stock_based_compensation": 5466000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70256000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -277535000, "dividends_paid": 20360000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -170821000, "free_cash_flow": 385565000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91728000", "ebitda": "109347000", "netIncome": "15961000", "grossProfit": "524336000", "depreciation": "None", "totalRevenue": "1729613000", "costOfRevenue": "1205277000", "interestIncome": "55058000", "incomeBeforeTax": "34572000", "interestExpense": "55058000", "operatingIncome": "87926000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3679000", "reportedCurrency": "USD", "netInterestIncome": "-55058000", "nonInterestIncome": "None", "operatingExpenses": "436410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1205277000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17619000", "sellingGeneralAndAdministrative": "415288000", "netIncomeFromContinuingOperations": "30893000" }, "balance": { "goodwill": "688139000", "inventory": "1869042000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4657259000", "longTermDebt": "1543380000", "shortTermDebt": "1109350000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "14444000", "reportedCurrency": "USD", "retainedEarnings": "207657000", "totalLiabilities": "4386404000", "otherCurrentAssets": "43614000", "totalCurrentAssets": "2202637000", "currentLongTermDebt": "1040800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "236663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2454622000", "currentAccountsPayable": "200433000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1577794000", "shortLongTermDebtTotal": "3511742000", "totalShareholderEquity": "149252000", "capitalLeaseObligations": "927562000", "otherCurrentLiabilities": "255359000", "totalCurrentLiabilities": "1678954000", "otherNonCurrentLiabilities": "85710000", "totalNonCurrentLiabilities": "2707450000", "cashAndShortTermInvestments": "53318000", "commonStockSharesOutstanding": "85180000", "intangibleAssetsExcludingGoodwill": "14444000", "cashAndCashEquivalentsAtCarryingValue": "53318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30893000", "profitLoss": "None", "dividendPayout": "20360000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "251928000", "operatingCashflow": "315309000", "capitalExpenditures": "70256000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170821000", "cashflowFromInvestment": "-277535000", "stockBasedCompensation": "5466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20360000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3458000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17619000", "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": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "income_statement": { "revenue": 1900721000, "cost_of_revenue": 1326780000, "gross_profit": 573941000, "ebit": 136268000, "ebitda": 153474000, "pretax_income": 78304000, "tax_provision": 13581000, "net_income": 28703000, "net_income_to_common": 28703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54458000, "total_current_assets": 2443893000, "total_assets": 4803093000, "short_term_debt": 1249267000, "long_term_debt": 1542514000, "total_debt": 2791781000, "total_liabilities": 4544850000, "total_equity": 136854000, "shares_outstanding": 44804000, "goodwill_and_intangibles": 670772000 }, "cash_flow": { "operating_cash_flow": 28747000, "capital_expenditure": 48113000, "free_cash_flow": 76860000, "dividends_paid": 38603000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246434, "ticker_id": 913, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:30.105215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136268000", "ebitda": "153474000", "netIncome": "28703000", "grossProfit": "573941000", "depreciation": "None", "totalRevenue": "1900721000", "costOfRevenue": "1326780000", "interestIncome": "54190000", "incomeBeforeTax": "78304000", "interestExpense": "54190000", "operatingIncome": "132676999", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "13581000", "reportedCurrency": "USD", "netInterestIncome": "-54190000", "nonInterestIncome": "None", "operatingExpenses": "441264000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-33701000", "costofGoodsAndServicesSold": "1326780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17206000", "sellingGeneralAndAdministrative": "420887000", "netIncomeFromContinuingOperations": "64723000" }, "balance": { "goodwill": "655744000", "inventory": "2077024000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4803093000", "longTermDebt": "1542514000", "shortTermDebt": "1249267000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "15028000", "reportedCurrency": "USD", "retainedEarnings": "197293000", "totalLiabilities": "4544850000", "otherCurrentAssets": "60698000", "totalCurrentAssets": "2443893000", "currentLongTermDebt": "1182122000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "251713000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2359200000", "currentAccountsPayable": "200516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1515463000", "shortLongTermDebtTotal": "3645121000", "totalShareholderEquity": "136854000", "capitalLeaseObligations": "920485000", "otherCurrentLiabilities": "281316000", "totalCurrentLiabilities": "1841948000", "otherNonCurrentLiabilities": "1160388000", "totalNonCurrentLiabilities": "2702902000", "cashAndShortTermInvestments": "54458000", "commonStockSharesOutstanding": "44804000", "intangibleAssetsExcludingGoodwill": "15028000", "cashAndCashEquivalentsAtCarryingValue": "54458000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64723000", "profitLoss": "None", "dividendPayout": "38603000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-56416000", "operatingCashflow": "28747000", "capitalExpenditures": "48113000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64103000", "cashflowFromInvestment": "-111220000", "stockBasedCompensation": "6492000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38603000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18370000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17206000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1900721000, "cost_of_revenue": 1326780000, "gross_profit": 573941000, "research_and_development": null, "selling_general_admin": 420887000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136268000, "depreciation_amortisation": 17206000, "ebitda": 153474000, "interest_expense": 54190000, "interest_income": null, "other_non_operating": null, "pretax_income": 78304000, "tax_provision": 13581000, "effective_tax_rate": null, "net_income": 28703000, "net_income_continuing_ops": 64723000, "net_income_to_common": 28703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54458000, "short_term_investments": null, "net_receivables": 251713000, "inventory": 2077024000, "other_current_assets": null, "total_current_assets": 2443893000, "net_ppe": null, "goodwill": 655744000, "intangible_assets": 15028000, "goodwill_and_intangibles": 670772000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2359200000, "total_assets": 4803093000, "short_term_debt": 1249267000, "accounts_payable": 200516000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1841948000, "long_term_debt": 1542514000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2702902000, "total_liabilities": 4544850000, "total_debt": 2791781000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 197293000, "total_equity": 136854000, "shares_outstanding": 44804000, "operating_cash_flow": 28747000, "stock_based_compensation": 6492000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48113000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -111220000, "dividends_paid": 38603000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 64103000, "free_cash_flow": 76860000, "net_change_in_cash": -18370000 }, "raw_data": { "income": { "ebit": "136268000", "ebitda": "153474000", "netIncome": "28703000", "grossProfit": "573941000", "depreciation": "None", "totalRevenue": "1900721000", "costOfRevenue": "1326780000", "interestIncome": "54190000", "incomeBeforeTax": "78304000", "interestExpense": "54190000", "operatingIncome": "132676999", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "13581000", "reportedCurrency": "USD", "netInterestIncome": "-54190000", "nonInterestIncome": "None", "operatingExpenses": "441264000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-33701000", "costofGoodsAndServicesSold": "1326780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17206000", "sellingGeneralAndAdministrative": "420887000", "netIncomeFromContinuingOperations": "64723000" }, "balance": { "goodwill": "655744000", "inventory": "2077024000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4803093000", "longTermDebt": "1542514000", "shortTermDebt": "1249267000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "15028000", "reportedCurrency": "USD", "retainedEarnings": "197293000", "totalLiabilities": "4544850000", "otherCurrentAssets": "60698000", "totalCurrentAssets": "2443893000", "currentLongTermDebt": "1182122000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "251713000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2359200000", "currentAccountsPayable": "200516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1515463000", "shortLongTermDebtTotal": "3645121000", "totalShareholderEquity": "136854000", "capitalLeaseObligations": "920485000", "otherCurrentLiabilities": "281316000", "totalCurrentLiabilities": "1841948000", "otherNonCurrentLiabilities": "1160388000", "totalNonCurrentLiabilities": "2702902000", "cashAndShortTermInvestments": "54458000", "commonStockSharesOutstanding": "44804000", "intangibleAssetsExcludingGoodwill": "15028000", "cashAndCashEquivalentsAtCarryingValue": "54458000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64723000", "profitLoss": "None", "dividendPayout": "38603000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-56416000", "operatingCashflow": "28747000", "capitalExpenditures": "48113000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64103000", "cashflowFromInvestment": "-111220000", "stockBasedCompensation": "6492000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38603000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18370000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17206000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "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" ] } } }