{ "ticker": { "uuid": "e68ebd5c-db70-40da-875f-a0d99575b23d", "symbol": "PARR", "name": "Par Pacific Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/e68ebd5c-db70-40da-875f-a0d99575b23d/", "api_url": "https://sharemaestro.com/factors/api/tickers/e68ebd5c-db70-40da-875f-a0d99575b23d/" }, "ticker_metadata": { "id": 3066, "uuid": "e68ebd5c-db70-40da-875f-a0d99575b23d", "symbol": "PARR", "name": "Par Pacific Holdings Inc", "asset_type": "equity", "market_cap": 2830644000, "stock_exchange_id": 3, "industry": "Oil & Gas Refining & Marketing", "sector": "Energy", "description": "Par Pacific Holdings, Inc. owns and operates energy and infrastructure businesses. The company is headquartered in Houston, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "e68ebd5c-db70-40da-875f-a0d99575b23d", "symbol": "PARR", "name": "Par Pacific Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/e68ebd5c-db70-40da-875f-a0d99575b23d/", "api_url": "https://sharemaestro.com/factors/api/tickers/e68ebd5c-db70-40da-875f-a0d99575b23d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.93, "value": 0.94, "quality": 0.32, "momentum": 0.96, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 55.66, "market_cap": 2762517120, "pe_ratio": 6.0816, "earnings_yield": 0.1644, "ebitda_to_ev": 0.2173, "shareholder_yield": 0, "roe": 0.2997, "piotroski_f_score": 7, "momentum_12_1": 1.994, "volatility_252d": 0.5317 }, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:11.167804+00:00", "batch_id": "" }, "size": { "price_close": 55.66, "market_cap": 2762517120, "market_cap_usd": 2762517120, "enterprise_value": 3927349120, "shares_outstanding": 49632000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 6.0816, "pb_ratio": 1.8224, "ptbv_ratio": 2.0035, "ps_ratio": 0.3662, "pcf_ratio": 9.0008, "pfcf_ratio": 6.0326, "ev_ebitda": 4.6018, "ev_ebit": 5.5219, "ev_sales": 0.5206, "ev_fcf": 8.5763, "earnings_yield": 0.1644, "fcf_yield": 0.1166, "price_to_sales": 0.3662, "price_to_book": 1.8224, "price_to_cashflow": 9.0008, "ebitda_to_ev": 0.2173, "sales_yield": 1.9207 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1811, "operating_margin": 0.0943, "net_margin": 0.0602, "ebitda_margin": 0.1131, "fcf_margin": 0.0607, "roe": 0.2997, "roa": 0.1079, "roic": 0.2052, "roc_greenblatt": null, "asset_turnover": 1.792, "cash_conversion": 1.0081, "accruals_ratio": 0.035, "sbc_to_revenue": 0.0007, "piotroski_f_score": 7, "altman_z_score": 3.3971, "earnings_stability_5y": 1.9779, "revenue_stability_5y": 0.3055, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3245, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.7536, "net_debt_to_ebitda": 1.3649, "debt_to_assets": 0.3177, "interest_coverage": 15.9466, "current_ratio": 1.6228, "quick_ratio": 0.5947, "net_debt": 1164832000, "local_beta": 0.0011, "volatility_252d": 0.5317, "volatility_60d": 1.0785, "max_drawdown_12m": -0.2331, "risk_adjusted_momentum": 3.75 }, "growth": { "revenue_growth_1y": -0.0252, "revenue_growth_3y_cagr": 0.0065, "revenue_growth_5y_cagr": 0.1902, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.0047, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.1726, "book_value_growth_1y": 0.4153, "revenue_growth": -0.0252, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1353, "price_return_3m": 0.1389, "price_return_6m": 0.2737, "price_return_9m": 0.6429, "price_return_12m": 1.5888, "price_return_12m_ex1m": 1.994, "momentum_6m": 0.2737, "momentum_12m": 1.5888, "momentum_12_1": 1.994, "distance_from_52w_high": -0.1524, "distance_from_52w_low": 1.2728, "relative_strength": 1.4889 }, "raw_ttm": { "revenue_ttm": 7543364000, "gross_profit_ttm": 1366146000, "ebit_ttm": 711233000, "ebitda_ttm": 853432000, "net_income_ttm": 454240999, "eps_diluted_ttm": 9.1522, "operating_cash_flow_ttm": 306920000, "capital_expenditure_ttm": 151010000, "fcf_ttm": 457930000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 44601000, "cash_and_equivalents": 172520000, "total_current_assets": 2149847000, "total_current_liabilities": 1324748000, "net_ppe": null, "total_assets": 4209519000, "total_debt": 1337352000, "total_equity": 1515829000, "net_working_capital": 1047216000, "book_value_per_share": 30.5414, "retained_earnings": 567806000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1378812000, "tangible_book_per_share": 27.7807 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 9, "rank_pb": 46, "rank_ptbv": 42, "rank_ps": 10, "rank_pcf": 38, "rank_ev_ebitda": 10, "rank_ev_ebit": 29, "rank_earnings_yield": 9, "rank_fcf_yield": 34, "rank_dividend_yield": 96, "rank_shareholder_yield": 95, "rank_total_yield": 96, "rank_roe": 11, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 85, "rank_fcf_margin": 78, "rank_piotroski": 22, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 7 }, "composites": { "value_composite": 6, "quality_composite": 68, "momentum_composite": 4, "growth_composite": 80, "yield_composite": 97, "svqf_composite": 5, "vc1_composite": 7, "vc2_composite": 15, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 7, "quality_value_composite": 0.5485, "os_score": 0.93, "value_percentile": 0.94, "quality_percentile": 0.32, "momentum_percentile": 0.96, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 19, "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": 4729, "ticker_id": 3066, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:11.167804+00:00", "batch_id": "", "os_score_delta": null, "price_close": 55.66, "market_cap": 2762517120, "market_cap_usd": 2762517120, "enterprise_value": 3927349120, "shares_outstanding": 49632000, "fx_rate_to_usd": null, "pe_ratio": 6.08161114, "pb_ratio": 1.82244641, "ptbv_ratio": 2.00354879, "ps_ratio": 0.36621819, "pcf_ratio": 9.00077258, "pfcf_ratio": 6.03261878, "ev_ebitda": 4.60183016, "ev_ebit": 5.52188821, "ev_sales": 0.5206363, "ev_fcf": 8.57630887, "earnings_yield": 0.16443011, "fcf_yield": 0.11660028, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.18110567, "operating_margin": 0.09428592, "net_margin": 0.0602173, "ebitda_margin": 0.11313679, "fcf_margin": 0.06070634, "roe": 0.29966507, "roa": 0.10790805, "roic": 0.20518622, "roc_greenblatt": null, "asset_turnover": 1.79197766, "cash_conversion": 1.00812124, "accruals_ratio": 0.03499711, "sbc_to_revenue": 0.00068192, "debt_to_equity": 1.75359358, "net_debt_to_ebitda": 1.36487969, "debt_to_assets": 0.31769711, "interest_coverage": 15.9465707, "current_ratio": 1.62283468, "quick_ratio": 0.59473877, "net_debt": 1164832000, "revenue_growth_1y": -0.02523616, "revenue_growth_3y_cagr": 0.00646226, "revenue_growth_5y_cagr": 0.19024262, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.00473877, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.1725805, "book_value_growth_1y": 0.41534636, "piotroski_f_score": 7, "altman_z_score": 3.39714838, "earnings_stability_5y": 1.977853, "revenue_stability_5y": 0.305463, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13531148, "price_return_3m": 0.13894005, "price_return_6m": 0.27368421, "price_return_9m": 0.64285714, "price_return_12m": 1.58883721, "price_return_12m_ex1m": 1.99395349, "distance_from_52w_high": -0.15242881, "distance_from_52w_low": 1.27276439, "relative_strength": 1.48887363, "local_beta": 0.0011, "volatility_252d": 0.531726, "volatility_60d": 1.078519, "max_drawdown_12m": -0.23307777, "revenue_ttm": 7543364000, "gross_profit_ttm": 1366146000, "ebit_ttm": 711233000, "ebitda_ttm": 853432000, "net_income_ttm": 454240999, "eps_diluted_ttm": 9.15218002, "operating_cash_flow_ttm": 306920000, "capital_expenditure_ttm": 151010000, "fcf_ttm": 457930000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 44601000, "cash_and_equivalents": 172520000, "total_current_assets": 2149847000, "total_current_liabilities": 1324748000, "net_ppe": null, "total_assets": 4209519000, "total_debt": 1337352000, "total_equity": 1515829000, "net_working_capital": 1047216000, "book_value_per_share": 30.54136444, "retained_earnings": 567806000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1378812000, "tangible_book_per_share": 27.780706, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 9, "rank_pb": 46, "rank_ptbv": 42, "rank_ps": 10, "rank_pcf": 38, "rank_ev_ebitda": 10, "rank_ev_ebit": 29, "rank_earnings_yield": 9, "rank_fcf_yield": 34, "rank_dividend_yield": 96, "rank_shareholder_yield": 95, "rank_total_yield": 96, "rank_roe": 11, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 85, "rank_fcf_margin": 78, "rank_piotroski": 22, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 7, "value_composite": 6, "quality_composite": 68, "momentum_composite": 4, "growth_composite": 80, "yield_composite": 97, "svqf_composite": 5, "vc1_composite": 7, "vc2_composite": 15, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 7, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 19, "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": 55.66, "os": 0.93, "value": 0.94, "quality": 0.32, "momentum": 0.96, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 6.0816, "earnings_yield": 0.1644, "shareholder_yield": 0, "roe": 0.2997, "momentum_12_1": 1.994, "complete_fields": { "id": 4729, "ticker_id": 3066, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:11.167804+00:00", "batch_id": "", "os_score_delta": null, "price_close": 55.66, "market_cap": 2762517120, "market_cap_usd": 2762517120, "enterprise_value": 3927349120, "shares_outstanding": 49632000, "fx_rate_to_usd": null, "pe_ratio": 6.08161114, "pb_ratio": 1.82244641, "ptbv_ratio": 2.00354879, "ps_ratio": 0.36621819, "pcf_ratio": 9.00077258, "pfcf_ratio": 6.03261878, "ev_ebitda": 4.60183016, "ev_ebit": 5.52188821, "ev_sales": 0.5206363, "ev_fcf": 8.57630887, "earnings_yield": 0.16443011, "fcf_yield": 0.11660028, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.18110567, "operating_margin": 0.09428592, "net_margin": 0.0602173, "ebitda_margin": 0.11313679, "fcf_margin": 0.06070634, "roe": 0.29966507, "roa": 0.10790805, "roic": 0.20518622, "roc_greenblatt": null, "asset_turnover": 1.79197766, "cash_conversion": 1.00812124, "accruals_ratio": 0.03499711, "sbc_to_revenue": 0.00068192, "debt_to_equity": 1.75359358, "net_debt_to_ebitda": 1.36487969, "debt_to_assets": 0.31769711, "interest_coverage": 15.9465707, "current_ratio": 1.62283468, "quick_ratio": 0.59473877, "net_debt": 1164832000, "revenue_growth_1y": -0.02523616, "revenue_growth_3y_cagr": 0.00646226, "revenue_growth_5y_cagr": 0.19024262, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.00473877, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.1725805, "book_value_growth_1y": 0.41534636, "piotroski_f_score": 7, "altman_z_score": 3.39714838, "earnings_stability_5y": 1.977853, "revenue_stability_5y": 0.305463, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13531148, "price_return_3m": 0.13894005, "price_return_6m": 0.27368421, "price_return_9m": 0.64285714, "price_return_12m": 1.58883721, "price_return_12m_ex1m": 1.99395349, "distance_from_52w_high": -0.15242881, "distance_from_52w_low": 1.27276439, "relative_strength": 1.48887363, "local_beta": 0.0011, "volatility_252d": 0.531726, "volatility_60d": 1.078519, "max_drawdown_12m": -0.23307777, "revenue_ttm": 7543364000, "gross_profit_ttm": 1366146000, "ebit_ttm": 711233000, "ebitda_ttm": 853432000, "net_income_ttm": 454240999, "eps_diluted_ttm": 9.15218002, "operating_cash_flow_ttm": 306920000, "capital_expenditure_ttm": 151010000, "fcf_ttm": 457930000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 44601000, "cash_and_equivalents": 172520000, "total_current_assets": 2149847000, "total_current_liabilities": 1324748000, "net_ppe": null, "total_assets": 4209519000, "total_debt": 1337352000, "total_equity": 1515829000, "net_working_capital": 1047216000, "book_value_per_share": 30.54136444, "retained_earnings": 567806000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1378812000, "tangible_book_per_share": 27.780706, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 9, "rank_pb": 46, "rank_ptbv": 42, "rank_ps": 10, "rank_pcf": 38, "rank_ev_ebitda": 10, "rank_ev_ebit": 29, "rank_earnings_yield": 9, "rank_fcf_yield": 34, "rank_dividend_yield": 96, "rank_shareholder_yield": 95, "rank_total_yield": 96, "rank_roe": 11, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 85, "rank_fcf_margin": 78, "rank_piotroski": 22, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 7, "value_composite": 6, "quality_composite": 68, "momentum_composite": 4, "growth_composite": 80, "yield_composite": 97, "svqf_composite": 5, "vc1_composite": 7, "vc2_composite": 15, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 7, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 19, "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": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "income_statement": { "revenue": 7464650000, "cost_of_revenue": 6109822000, "gross_profit": 1354828000, "ebit": 560254000, "ebitda": 704579000, "pretax_income": 477871000, "tax_provision": 110783000, "net_income": 369391000, "net_income_to_common": 369391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164113000, "total_current_assets": 1774523000, "total_assets": 4069873000, "short_term_debt": 268283000, "long_term_debt": 797940000, "total_debt": 1066223000, "total_liabilities": 2517357000, "total_equity": 1511540000, "shares_outstanding": 50897000, "goodwill_and_intangibles": 136759999 }, "cash_flow": { "operating_cash_flow": 445337000, "capital_expenditure": 148873000, "free_cash_flow": 594210000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312420, "ticker_id": 3066, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "560254000", "ebitda": "704579000", "netIncome": "369391000", "grossProfit": "1354828000", "depreciation": "None", "totalRevenue": "7464650000", "costOfRevenue": "6109822000", "interestIncome": "None", "incomeBeforeTax": "477871000", "interestExpense": "82383000", "operatingIncome": "538758000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "110783000", "reportedCurrency": "USD", "netInterestIncome": "-82383000", "nonInterestIncome": "None", "operatingExpenses": "816070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6109822000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144325000", "sellingGeneralAndAdministrative": "98450000", "netIncomeFromContinuingOperations": "367088000" }, "balance": { "goodwill": "127276000", "inventory": "1228787000", "commonStock": "497000", "currentDebt": "None", "investments": "None", "totalAssets": "4069873000", "longTermDebt": "797940000", "shortTermDebt": "268283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9483999", "reportedCurrency": "USD", "retainedEarnings": "541376000", "totalLiabilities": "2517357000", "otherCurrentAssets": "68600000", "totalCurrentAssets": "1774523000", "currentLongTermDebt": "4930000", "longTermInvestments": "134460000", "shortTermInvestments": "None", "currentNetReceivables": "312672000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2295350000", "currentAccountsPayable": "341555000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1390675000", "totalShareholderEquity": "1511540000", "capitalLeaseObligations": "424010000", "otherCurrentLiabilities": "489579000", "totalCurrentLiabilities": "1106136000", "otherNonCurrentLiabilities": "52645000", "totalNonCurrentLiabilities": "1411221000", "cashAndShortTermInvestments": "164113000", "commonStockSharesOutstanding": "50897000", "intangibleAssetsExcludingGoodwill": "9483999", "cashAndCashEquivalentsAtCarryingValue": "164113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "369391000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-144104000", "operatingCashflow": "445337000", "capitalExpenditures": "148873000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-330356000", "cashflowFromInvestment": "-142784000", "stockBasedCompensation": "16599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-124845000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144325000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7464650000, "cost_of_revenue": 6109822000, "gross_profit": 1354828000, "research_and_development": null, "selling_general_admin": 98450000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 560254000, "depreciation_amortisation": 144325000, "ebitda": 704579000, "interest_expense": 82383000, "interest_income": null, "other_non_operating": null, "pretax_income": 477871000, "tax_provision": 110783000, "effective_tax_rate": null, "net_income": 369391000, "net_income_continuing_ops": 367088000, "net_income_to_common": 369391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164113000, "short_term_investments": null, "net_receivables": 312672000, "inventory": 1228787000, "other_current_assets": null, "total_current_assets": 1774523000, "net_ppe": null, "goodwill": 127276000, "intangible_assets": 9483999, "goodwill_and_intangibles": 136759999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2295350000, "total_assets": 4069873000, "short_term_debt": 268283000, "accounts_payable": 341555000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1106136000, "long_term_debt": 797940000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1411221000, "total_liabilities": 2517357000, "total_debt": 1066223000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 541376000, "total_equity": 1511540000, "shares_outstanding": 50897000, "operating_cash_flow": 445337000, "stock_based_compensation": 16599000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148873000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -142784000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -330356000, "free_cash_flow": 594210000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "560254000", "ebitda": "704579000", "netIncome": "369391000", "grossProfit": "1354828000", "depreciation": "None", "totalRevenue": "7464650000", "costOfRevenue": "6109822000", "interestIncome": "None", "incomeBeforeTax": "477871000", "interestExpense": "82383000", "operatingIncome": "538758000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "110783000", "reportedCurrency": "USD", "netInterestIncome": "-82383000", "nonInterestIncome": "None", "operatingExpenses": "816070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6109822000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144325000", "sellingGeneralAndAdministrative": "98450000", "netIncomeFromContinuingOperations": "367088000" }, "balance": { "goodwill": "127276000", "inventory": "1228787000", "commonStock": "497000", "currentDebt": "None", "investments": "None", "totalAssets": "4069873000", "longTermDebt": "797940000", "shortTermDebt": "268283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9483999", "reportedCurrency": "USD", "retainedEarnings": "541376000", "totalLiabilities": "2517357000", "otherCurrentAssets": "68600000", "totalCurrentAssets": "1774523000", "currentLongTermDebt": "4930000", "longTermInvestments": "134460000", "shortTermInvestments": "None", "currentNetReceivables": "312672000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2295350000", "currentAccountsPayable": "341555000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1390675000", "totalShareholderEquity": "1511540000", "capitalLeaseObligations": "424010000", "otherCurrentLiabilities": "489579000", "totalCurrentLiabilities": "1106136000", "otherNonCurrentLiabilities": "52645000", "totalNonCurrentLiabilities": "1411221000", "cashAndShortTermInvestments": "164113000", "commonStockSharesOutstanding": "50897000", "intangibleAssetsExcludingGoodwill": "9483999", "cashAndCashEquivalentsAtCarryingValue": "164113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "369391000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-144104000", "operatingCashflow": "445337000", "capitalExpenditures": "148873000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-330356000", "cashflowFromInvestment": "-142784000", "stockBasedCompensation": "16599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-124845000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144325000", "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": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "income_statement": { "revenue": 7974457000, "cost_of_revenue": 7232738000, "gross_profit": 741719000, "ebit": 43775000, "ebitda": 175365000, "pretax_income": -39018000, "tax_provision": -5696000, "net_income": -33322000, "net_income_to_common": -33322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 191921000, "total_current_assets": 1772243000, "total_assets": 3829371000, "short_term_debt": 85059000, "long_term_debt": 1108082000, "total_debt": 1193141000, "total_liabilities": 2638069000, "total_equity": 1191302000, "shares_outstanding": 56775000, "goodwill_and_intangibles": 138795000 }, "cash_flow": { "operating_cash_flow": 83776000, "capital_expenditure": 135540000, "free_cash_flow": 219316000, "dividends_paid": 13080000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312425, "ticker_id": 3066, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43775000", "ebitda": "175365000", "netIncome": "-33322000", "grossProfit": "741719000", "depreciation": "None", "totalRevenue": "7974457000", "costOfRevenue": "7232738000", "interestIncome": "None", "incomeBeforeTax": "-39018000", "interestExpense": "82793000", "operatingIncome": "47628000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5696000", "reportedCurrency": "USD", "netInterestIncome": "-82793000", "nonInterestIncome": "None", "operatingExpenses": "694091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7232738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131590000", "sellingGeneralAndAdministrative": "108844000", "netIncomeFromContinuingOperations": "-33322000" }, "balance": { "goodwill": "129275000", "inventory": "1089318000", "commonStock": "552000", "currentDebt": "None", "investments": "None", "totalAssets": "3829371000", "longTermDebt": "1108082000", "shortTermDebt": "85059000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "9520000", "reportedCurrency": "USD", "retainedEarnings": "295846000", "totalLiabilities": "2638069000", "otherCurrentAssets": "92873000", "totalCurrentAssets": "1772243000", "currentLongTermDebt": "4885000", "longTermInvestments": "98809000", "shortTermInvestments": "None", "currentNetReceivables": "398131000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2057128000", "currentAccountsPayable": "436795000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1566923000", "totalShareholderEquity": "1191302000", "capitalLeaseObligations": "453956000", "otherCurrentLiabilities": "522139000", "totalCurrentLiabilities": "1096267000", "otherNonCurrentLiabilities": "59938000", "totalNonCurrentLiabilities": "1541802000", "cashAndShortTermInvestments": "191921000", "commonStockSharesOutstanding": "56775000", "intangibleAssetsExcludingGoodwill": "9520000", "cashAndCashEquivalentsAtCarryingValue": "191921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33322000", "profitLoss": "None", "dividendPayout": "13080000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "62853000", "operatingCashflow": "83776000", "capitalExpenditures": "135540000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36961000", "cashflowFromInvestment": "-133994000", "stockBasedCompensation": "25704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13080000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-141974000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131590000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7974457000, "cost_of_revenue": 7232738000, "gross_profit": 741719000, "research_and_development": null, "selling_general_admin": 108844000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43775000, "depreciation_amortisation": 131590000, "ebitda": 175365000, "interest_expense": 82793000, "interest_income": null, "other_non_operating": null, "pretax_income": -39018000, "tax_provision": -5696000, "effective_tax_rate": null, "net_income": -33322000, "net_income_continuing_ops": -33322000, "net_income_to_common": -33322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 191921000, "short_term_investments": null, "net_receivables": 398131000, "inventory": 1089318000, "other_current_assets": null, "total_current_assets": 1772243000, "net_ppe": null, "goodwill": 129275000, "intangible_assets": 9520000, "goodwill_and_intangibles": 138795000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2057128000, "total_assets": 3829371000, "short_term_debt": 85059000, "accounts_payable": 436795000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1096267000, "long_term_debt": 1108082000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1541802000, "total_liabilities": 2638069000, "total_debt": 1193141000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 295846000, "total_equity": 1191302000, "shares_outstanding": 56775000, "operating_cash_flow": 83776000, "stock_based_compensation": 25704000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 135540000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -133994000, "dividends_paid": 13080000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36961000, "free_cash_flow": 219316000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43775000", "ebitda": "175365000", "netIncome": "-33322000", "grossProfit": "741719000", "depreciation": "None", "totalRevenue": "7974457000", "costOfRevenue": "7232738000", "interestIncome": "None", "incomeBeforeTax": "-39018000", "interestExpense": "82793000", "operatingIncome": "47628000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5696000", "reportedCurrency": "USD", "netInterestIncome": "-82793000", "nonInterestIncome": "None", "operatingExpenses": "694091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7232738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131590000", "sellingGeneralAndAdministrative": "108844000", "netIncomeFromContinuingOperations": "-33322000" }, "balance": { "goodwill": "129275000", "inventory": "1089318000", "commonStock": "552000", "currentDebt": "None", "investments": "None", "totalAssets": "3829371000", "longTermDebt": "1108082000", "shortTermDebt": "85059000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "9520000", "reportedCurrency": "USD", "retainedEarnings": "295846000", "totalLiabilities": "2638069000", "otherCurrentAssets": "92873000", "totalCurrentAssets": "1772243000", "currentLongTermDebt": "4885000", "longTermInvestments": "98809000", "shortTermInvestments": "None", "currentNetReceivables": "398131000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2057128000", "currentAccountsPayable": "436795000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1566923000", "totalShareholderEquity": "1191302000", "capitalLeaseObligations": "453956000", "otherCurrentLiabilities": "522139000", "totalCurrentLiabilities": "1096267000", "otherNonCurrentLiabilities": "59938000", "totalNonCurrentLiabilities": "1541802000", "cashAndShortTermInvestments": "191921000", "commonStockSharesOutstanding": "56775000", "intangibleAssetsExcludingGoodwill": "9520000", "cashAndCashEquivalentsAtCarryingValue": "191921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33322000", "profitLoss": "None", "dividendPayout": "13080000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "62853000", "operatingCashflow": "83776000", "capitalExpenditures": "135540000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36961000", "cashflowFromInvestment": "-133994000", "stockBasedCompensation": "25704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13080000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-141974000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131590000", "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": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "income_statement": { "revenue": 8231955000, "cost_of_revenue": 6957939000, "gross_profit": 1274016000, "ebit": 685756000, "ebitda": 805586000, "pretax_income": 613306000, "tax_provision": -115336000, "net_income": 728642000, "net_income_to_common": 728642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279107000, "total_current_assets": 1989495000, "total_assets": 3863950000, "short_term_debt": 77088000, "long_term_debt": 646603000, "total_debt": 723691000, "total_liabilities": 2528526000, "total_equity": 1335424000, "shares_outstanding": 61014000, "goodwill_and_intangibles": 140193000 }, "cash_flow": { "operating_cash_flow": 579156000, "capital_expenditure": 82277000, "free_cash_flow": 661433000, "dividends_paid": 4328000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312430, "ticker_id": 3066, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "685756000", "ebitda": "805586000", "netIncome": "728642000", "grossProfit": "1274016000", "depreciation": "None", "totalRevenue": "8231955000", "costOfRevenue": "6957939000", "interestIncome": "None", "incomeBeforeTax": "613306000", "interestExpense": "72450000", "operatingIncome": "680006000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-115336000", "reportedCurrency": "USD", "netInterestIncome": "-68862000", "nonInterestIncome": "None", "operatingExpenses": "594010000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11397000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6957939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119830000", "sellingGeneralAndAdministrative": "91447000", "netIncomeFromContinuingOperations": "728642000" }, "balance": { "goodwill": "129275000", "inventory": "1225926000", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "3863950000", "longTermDebt": "646603000", "shortTermDebt": "77088000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "10918000", "reportedCurrency": "USD", "retainedEarnings": "465856000", "totalLiabilities": "2528526000", "otherCurrentAssets": "117213000", "totalCurrentAssets": "1989495000", "currentLongTermDebt": "4255000", "longTermInvestments": "101765000", "shortTermInvestments": "None", "currentNetReceivables": "367249000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1874455000", "currentAccountsPayable": "391325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1018646000", "totalShareholderEquity": "1335424000", "capitalLeaseObligations": "367788000", "otherCurrentLiabilities": "1000904000", "totalCurrentLiabilities": "1524601000", "otherNonCurrentLiabilities": "62367000", "totalNonCurrentLiabilities": "1003925000", "cashAndShortTermInvestments": "279107000", "commonStockSharesOutstanding": "61014000", "intangibleAssetsExcludingGoodwill": "10918000", "cashAndCashEquivalentsAtCarryingValue": "279107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "728642000", "profitLoss": "None", "dividendPayout": "4328000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "180235000", "operatingCashflow": "579156000", "capitalExpenditures": "82277000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135597000", "cashflowFromInvestment": "-659039000", "stockBasedCompensation": "11633000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4328000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67821000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8231955000, "cost_of_revenue": 6957939000, "gross_profit": 1274016000, "research_and_development": 11397000, "selling_general_admin": 91447000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 685756000, "depreciation_amortisation": 119830000, "ebitda": 805586000, "interest_expense": 72450000, "interest_income": null, "other_non_operating": null, "pretax_income": 613306000, "tax_provision": -115336000, "effective_tax_rate": null, "net_income": 728642000, "net_income_continuing_ops": 728642000, "net_income_to_common": 728642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 279107000, "short_term_investments": null, "net_receivables": 367249000, "inventory": 1225926000, "other_current_assets": null, "total_current_assets": 1989495000, "net_ppe": null, "goodwill": 129275000, "intangible_assets": 10918000, "goodwill_and_intangibles": 140193000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1874455000, "total_assets": 3863950000, "short_term_debt": 77088000, "accounts_payable": 391325000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1524601000, "long_term_debt": 646603000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1003925000, "total_liabilities": 2528526000, "total_debt": 723691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 465856000, "total_equity": 1335424000, "shares_outstanding": 61014000, "operating_cash_flow": 579156000, "stock_based_compensation": 11633000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82277000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -659039000, "dividends_paid": 4328000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -135597000, "free_cash_flow": 661433000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "685756000", "ebitda": "805586000", "netIncome": "728642000", "grossProfit": "1274016000", "depreciation": "None", "totalRevenue": "8231955000", "costOfRevenue": "6957939000", "interestIncome": "None", "incomeBeforeTax": "613306000", "interestExpense": "72450000", "operatingIncome": "680006000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-115336000", "reportedCurrency": "USD", "netInterestIncome": "-68862000", "nonInterestIncome": "None", "operatingExpenses": "594010000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11397000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6957939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119830000", "sellingGeneralAndAdministrative": "91447000", "netIncomeFromContinuingOperations": "728642000" }, "balance": { "goodwill": "129275000", "inventory": "1225926000", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "3863950000", "longTermDebt": "646603000", "shortTermDebt": "77088000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "10918000", "reportedCurrency": "USD", "retainedEarnings": "465856000", "totalLiabilities": "2528526000", "otherCurrentAssets": "117213000", "totalCurrentAssets": "1989495000", "currentLongTermDebt": "4255000", "longTermInvestments": "101765000", "shortTermInvestments": "None", "currentNetReceivables": "367249000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1874455000", "currentAccountsPayable": "391325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1018646000", "totalShareholderEquity": "1335424000", "capitalLeaseObligations": "367788000", "otherCurrentLiabilities": "1000904000", "totalCurrentLiabilities": "1524601000", "otherNonCurrentLiabilities": "62367000", "totalNonCurrentLiabilities": "1003925000", "cashAndShortTermInvestments": "279107000", "commonStockSharesOutstanding": "61014000", "intangibleAssetsExcludingGoodwill": "10918000", "cashAndCashEquivalentsAtCarryingValue": "279107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "728642000", "profitLoss": "None", "dividendPayout": "4328000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "180235000", "operatingCashflow": "579156000", "capitalExpenditures": "82277000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135597000", "cashflowFromInvestment": "-659039000", "stockBasedCompensation": "11633000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4328000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67821000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119830000", "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": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "income_statement": { "revenue": 7321785000, "cost_of_revenue": 6475783000, "gross_profit": 846002000, "ebit": 433187000, "ebitda": 532956000, "pretax_income": 364899000, "tax_provision": 710000, "net_income": 364189000, "net_income_to_common": 364189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 490925000, "total_current_assets": 1881837000, "total_assets": 3280647000, "short_term_debt": 77037000, "long_term_debt": 494576000, "total_debt": 571613000, "total_liabilities": 2636110000, "total_equity": 644537000, "shares_outstanding": 59883000, "goodwill_and_intangibles": 142902000 }, "cash_flow": { "operating_cash_flow": 452606000, "capital_expenditure": 53025000, "free_cash_flow": 505631000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312435, "ticker_id": 3066, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "433187000", "ebitda": "532956000", "netIncome": "364189000", "grossProfit": "846002000", "depreciation": "None", "totalRevenue": "7321785000", "costOfRevenue": "6475783000", "interestIncome": "None", "incomeBeforeTax": "364899000", "interestExpense": "68288000", "operatingIncome": "437903000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "710000", "reportedCurrency": "USD", "netInterestIncome": "-68288000", "nonInterestIncome": "None", "operatingExpenses": "408099000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9003000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6475783000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99769000", "sellingGeneralAndAdministrative": "62396000", "netIncomeFromContinuingOperations": "364189000" }, "balance": { "goodwill": "129325000", "inventory": "1041983000", "commonStock": "604000", "currentDebt": "None", "investments": "None", "totalAssets": "3280647000", "longTermDebt": "494576000", "shortTermDebt": "77037000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "13577000", "reportedCurrency": "USD", "retainedEarnings": "-200687000", "totalLiabilities": "2636110000", "otherCurrentAssets": "96044000", "totalCurrentAssets": "1881837000", "currentLongTermDebt": "10956000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "252885000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1398810000", "currentAccountsPayable": "151395000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1186595000", "shortLongTermDebtTotal": "870625000", "totalShareholderEquity": "644537000", "capitalLeaseObligations": "365093000", "otherCurrentLiabilities": "1522102000", "totalCurrentLiabilities": "1794090000", "otherNonCurrentLiabilities": "48432000", "totalNonCurrentLiabilities": "842020000", "cashAndShortTermInvestments": "490925000", "commonStockSharesOutstanding": "59883000", "intangibleAssetsExcludingGoodwill": "13577000", "cashAndCashEquivalentsAtCarryingValue": "490925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "364189000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-254437000", "operatingCashflow": "452606000", "capitalExpenditures": "53025000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13407000", "cashflowFromInvestment": "-87308000", "stockBasedCompensation": "9353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7834000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99769000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7321785000, "cost_of_revenue": 6475783000, "gross_profit": 846002000, "research_and_development": 9003000, "selling_general_admin": 62396000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 433187000, "depreciation_amortisation": 99769000, "ebitda": 532956000, "interest_expense": 68288000, "interest_income": null, "other_non_operating": null, "pretax_income": 364899000, "tax_provision": 710000, "effective_tax_rate": null, "net_income": 364189000, "net_income_continuing_ops": 364189000, "net_income_to_common": 364189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 490925000, "short_term_investments": null, "net_receivables": 252885000, "inventory": 1041983000, "other_current_assets": null, "total_current_assets": 1881837000, "net_ppe": null, "goodwill": 129325000, "intangible_assets": 13577000, "goodwill_and_intangibles": 142902000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1398810000, "total_assets": 3280647000, "short_term_debt": 77037000, "accounts_payable": 151395000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1794090000, "long_term_debt": 494576000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 842020000, "total_liabilities": 2636110000, "total_debt": 571613000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -200687000, "total_equity": 644537000, "shares_outstanding": 59883000, "operating_cash_flow": 452606000, "stock_based_compensation": 9353000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53025000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87308000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13407000, "free_cash_flow": 505631000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "433187000", "ebitda": "532956000", "netIncome": "364189000", "grossProfit": "846002000", "depreciation": "None", "totalRevenue": "7321785000", "costOfRevenue": "6475783000", "interestIncome": "None", "incomeBeforeTax": "364899000", "interestExpense": "68288000", "operatingIncome": "437903000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "710000", "reportedCurrency": "USD", "netInterestIncome": "-68288000", "nonInterestIncome": "None", "operatingExpenses": "408099000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9003000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6475783000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99769000", "sellingGeneralAndAdministrative": "62396000", "netIncomeFromContinuingOperations": "364189000" }, "balance": { "goodwill": "129325000", "inventory": "1041983000", "commonStock": "604000", "currentDebt": "None", "investments": "None", "totalAssets": "3280647000", "longTermDebt": "494576000", "shortTermDebt": "77037000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "13577000", "reportedCurrency": "USD", "retainedEarnings": "-200687000", "totalLiabilities": "2636110000", "otherCurrentAssets": "96044000", "totalCurrentAssets": "1881837000", "currentLongTermDebt": "10956000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "252885000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1398810000", "currentAccountsPayable": "151395000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1186595000", "shortLongTermDebtTotal": "870625000", "totalShareholderEquity": "644537000", "capitalLeaseObligations": "365093000", "otherCurrentLiabilities": "1522102000", "totalCurrentLiabilities": "1794090000", "otherNonCurrentLiabilities": "48432000", "totalNonCurrentLiabilities": "842020000", "cashAndShortTermInvestments": "490925000", "commonStockSharesOutstanding": "59883000", "intangibleAssetsExcludingGoodwill": "13577000", "cashAndCashEquivalentsAtCarryingValue": "490925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "364189000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-254437000", "operatingCashflow": "452606000", "capitalExpenditures": "53025000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13407000", "cashflowFromInvestment": "-87308000", "stockBasedCompensation": "9353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7834000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99769000", "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": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "income_statement": { "revenue": 4710089000, "cost_of_revenue": 4432715000, "gross_profit": 277374000, "ebit": -13783000, "ebitda": 80458000, "pretax_income": -80276000, "tax_provision": 1021000, "net_income": -81297000, "net_income_to_common": -81297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112221000, "total_current_assets": 1130171000, "total_assets": 2570251000, "short_term_debt": 64481000, "long_term_debt": 553717000, "total_debt": 618198000, "total_liabilities": 2304551000, "total_equity": 265700000, "shares_outstanding": 58268000, "goodwill_and_intangibles": 143496000 }, "cash_flow": { "operating_cash_flow": -27622000, "capital_expenditure": 29533000, "free_cash_flow": 1911000, "dividends_paid": 247871000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312440, "ticker_id": 3066, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13783000", "ebitda": "80458000", "netIncome": "-81297000", "grossProfit": "277374000", "depreciation": "None", "totalRevenue": "4710089000", "costOfRevenue": "4432715000", "interestIncome": "None", "incomeBeforeTax": "-80276000", "interestExpense": "66493000", "operatingIncome": "-7619000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1021000", "reportedCurrency": "USD", "netInterestIncome": "-66493000", "nonInterestIncome": "None", "operatingExpenses": "284993000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9591000", "otherNonOperatingIncome": "-6164000", "costofGoodsAndServicesSold": "4432715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94241000", "sellingGeneralAndAdministrative": "48096000", "netIncomeFromContinuingOperations": "-81297000" }, "balance": { "goodwill": "127262000", "inventory": "790317000", "commonStock": "602000", "currentDebt": "None", "investments": "None", "totalAssets": "2570251000", "longTermDebt": "553717000", "shortTermDebt": "64481000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "16234000", "reportedCurrency": "USD", "retainedEarnings": "-559117000", "totalLiabilities": "2304551000", "otherCurrentAssets": "32525000", "totalCurrentAssets": "1130171000", "currentLongTermDebt": "10841000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195108000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1440080000", "currentAccountsPayable": "154543000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1240329000", "shortLongTermDebtTotal": "960983000", "totalShareholderEquity": "265700000", "capitalLeaseObligations": "396425000", "otherCurrentLiabilities": "1108128000", "totalCurrentLiabilities": "1355793000", "otherNonCurrentLiabilities": "395041000", "totalNonCurrentLiabilities": "948758000", "cashAndShortTermInvestments": "112221000", "commonStockSharesOutstanding": "58268000", "intangibleAssetsExcludingGoodwill": "16234000", "cashAndCashEquivalentsAtCarryingValue": "112221000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-81297000", "profitLoss": "None", "dividendPayout": "247871000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-350652000", "operatingCashflow": "-27622000", "capitalExpenditures": "29533000", "changeInReceivables": "-79391000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1094000", "cashflowFromInvestment": "74628000", "stockBasedCompensation": "8165000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "247871000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "45912000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2145000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94241000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4710089000, "cost_of_revenue": 4432715000, "gross_profit": 277374000, "research_and_development": 9591000, "selling_general_admin": 48096000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13783000, "depreciation_amortisation": 94241000, "ebitda": 80458000, "interest_expense": 66493000, "interest_income": null, "other_non_operating": null, "pretax_income": -80276000, "tax_provision": 1021000, "effective_tax_rate": null, "net_income": -81297000, "net_income_continuing_ops": -81297000, "net_income_to_common": -81297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112221000, "short_term_investments": null, "net_receivables": 195108000, "inventory": 790317000, "other_current_assets": null, "total_current_assets": 1130171000, "net_ppe": null, "goodwill": 127262000, "intangible_assets": 16234000, "goodwill_and_intangibles": 143496000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1440080000, "total_assets": 2570251000, "short_term_debt": 64481000, "accounts_payable": 154543000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1355793000, "long_term_debt": 553717000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 948758000, "total_liabilities": 2304551000, "total_debt": 618198000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -559117000, "total_equity": 265700000, "shares_outstanding": 58268000, "operating_cash_flow": -27622000, "stock_based_compensation": 8165000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29533000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 74628000, "dividends_paid": 247871000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1094000, "free_cash_flow": 1911000, "net_change_in_cash": 45912000 }, "raw_data": { "income": { "ebit": "-13783000", "ebitda": "80458000", "netIncome": "-81297000", "grossProfit": "277374000", "depreciation": "None", "totalRevenue": "4710089000", "costOfRevenue": "4432715000", "interestIncome": "None", "incomeBeforeTax": "-80276000", "interestExpense": "66493000", "operatingIncome": "-7619000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1021000", "reportedCurrency": "USD", "netInterestIncome": "-66493000", "nonInterestIncome": "None", "operatingExpenses": "284993000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9591000", "otherNonOperatingIncome": "-6164000", "costofGoodsAndServicesSold": "4432715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94241000", "sellingGeneralAndAdministrative": "48096000", "netIncomeFromContinuingOperations": "-81297000" }, "balance": { "goodwill": "127262000", "inventory": "790317000", "commonStock": "602000", "currentDebt": "None", "investments": "None", "totalAssets": "2570251000", "longTermDebt": "553717000", "shortTermDebt": "64481000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "16234000", "reportedCurrency": "USD", "retainedEarnings": "-559117000", "totalLiabilities": "2304551000", "otherCurrentAssets": "32525000", "totalCurrentAssets": "1130171000", "currentLongTermDebt": "10841000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195108000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1440080000", "currentAccountsPayable": "154543000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1240329000", "shortLongTermDebtTotal": "960983000", "totalShareholderEquity": "265700000", "capitalLeaseObligations": "396425000", "otherCurrentLiabilities": "1108128000", "totalCurrentLiabilities": "1355793000", "otherNonCurrentLiabilities": "395041000", "totalNonCurrentLiabilities": "948758000", "cashAndShortTermInvestments": "112221000", "commonStockSharesOutstanding": "58268000", "intangibleAssetsExcludingGoodwill": "16234000", "cashAndCashEquivalentsAtCarryingValue": "112221000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-81297000", "profitLoss": "None", "dividendPayout": "247871000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-350652000", "operatingCashflow": "-27622000", "capitalExpenditures": "29533000", "changeInReceivables": "-79391000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1094000", "cashflowFromInvestment": "74628000", "stockBasedCompensation": "8165000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "247871000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "45912000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2145000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94241000", "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": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "income_statement": { "revenue": 3124870000, "cost_of_revenue": 3037733000, "gross_profit": 87137000, "ebit": -359584000, "ebitda": -269548000, "pretax_income": -429806000, "tax_provision": -20720000, "net_income": -409086000, "net_income_to_common": -409086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68309000, "total_current_assets": 636469000, "total_assets": 2133861000, "short_term_debt": 116898000, "long_term_debt": 648660000, "total_debt": 765558000, "total_liabilities": 1887587000, "total_equity": 246274000, "shares_outstanding": 53295000, "goodwill_and_intangibles": 146889000 }, "cash_flow": { "operating_cash_flow": -37214000, "capital_expenditure": 63522000, "free_cash_flow": 26308000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312445, "ticker_id": 3066, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-359584000", "ebitda": "-269548000", "netIncome": "-409086000", "grossProfit": "87137000", "depreciation": "None", "totalRevenue": "3124870000", "costOfRevenue": "3037733000", "interestIncome": "None", "incomeBeforeTax": "-429806000", "interestExpense": "70222000", "operatingIncome": "-317998000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-20720000", "reportedCurrency": "USD", "netInterestIncome": "-70222000", "nonInterestIncome": "None", "operatingExpenses": "405135000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-41586000", "costofGoodsAndServicesSold": "3037733000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90036000", "sellingGeneralAndAdministrative": "41288000", "netIncomeFromContinuingOperations": "-409086000" }, "balance": { "goodwill": "127997000", "inventory": "429855000", "commonStock": "540000", "currentDebt": "None", "investments": "None", "totalAssets": "2133861000", "longTermDebt": "648660000", "shortTermDebt": "116898000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "18892000", "reportedCurrency": "USD", "retainedEarnings": "-477028000", "totalLiabilities": "1887587000", "otherCurrentAssets": "26648000", "totalCurrentAssets": "636469000", "currentLongTermDebt": "59933000", "longTermInvestments": "0", "shortTermInvestments": "209010000", "currentNetReceivables": "111657000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1497392000", "currentAccountsPayable": "106945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1289931000", "shortLongTermDebtTotal": "1077838000", "totalShareholderEquity": "246274000", "capitalLeaseObligations": "369245000", "otherCurrentLiabilities": "623314000", "totalCurrentLiabilities": "878680000", "otherNonCurrentLiabilities": "360247000", "totalNonCurrentLiabilities": "1008907000", "cashAndShortTermInvestments": "68309000", "commonStockSharesOutstanding": "53295000", "intangibleAssetsExcludingGoodwill": "18892000", "cashAndCashEquivalentsAtCarryingValue": "68309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-409086000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "171880000", "operatingCashflow": "-37214000", "capitalExpenditures": "63522000", "changeInReceivables": "124836000", "changeInExchangeRate": "None", "cashflowFromFinancing": "42559000", "cashflowFromInvestment": "-63464000", "stockBasedCompensation": "7342000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-58119000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1156000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90036000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3124870000, "cost_of_revenue": 3037733000, "gross_profit": 87137000, "research_and_development": null, "selling_general_admin": 41288000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -359584000, "depreciation_amortisation": 90036000, "ebitda": -269548000, "interest_expense": 70222000, "interest_income": null, "other_non_operating": null, "pretax_income": -429806000, "tax_provision": -20720000, "effective_tax_rate": null, "net_income": -409086000, "net_income_continuing_ops": -409086000, "net_income_to_common": -409086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68309000, "short_term_investments": 209010000, "net_receivables": 111657000, "inventory": 429855000, "other_current_assets": null, "total_current_assets": 636469000, "net_ppe": null, "goodwill": 127997000, "intangible_assets": 18892000, "goodwill_and_intangibles": 146889000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1497392000, "total_assets": 2133861000, "short_term_debt": 116898000, "accounts_payable": 106945000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 878680000, "long_term_debt": 648660000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1008907000, "total_liabilities": 1887587000, "total_debt": 765558000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -477028000, "total_equity": 246274000, "shares_outstanding": 53295000, "operating_cash_flow": -37214000, "stock_based_compensation": 7342000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63522000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63464000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 42559000, "free_cash_flow": 26308000, "net_change_in_cash": -58119000 }, "raw_data": { "income": { "ebit": "-359584000", "ebitda": "-269548000", "netIncome": "-409086000", "grossProfit": "87137000", "depreciation": "None", "totalRevenue": "3124870000", "costOfRevenue": "3037733000", "interestIncome": "None", "incomeBeforeTax": "-429806000", "interestExpense": "70222000", "operatingIncome": "-317998000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-20720000", "reportedCurrency": "USD", "netInterestIncome": "-70222000", "nonInterestIncome": "None", "operatingExpenses": "405135000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-41586000", "costofGoodsAndServicesSold": "3037733000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90036000", "sellingGeneralAndAdministrative": "41288000", "netIncomeFromContinuingOperations": "-409086000" }, "balance": { "goodwill": "127997000", "inventory": "429855000", "commonStock": "540000", "currentDebt": "None", "investments": "None", "totalAssets": "2133861000", "longTermDebt": "648660000", "shortTermDebt": "116898000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "18892000", "reportedCurrency": "USD", "retainedEarnings": "-477028000", "totalLiabilities": "1887587000", "otherCurrentAssets": "26648000", "totalCurrentAssets": "636469000", "currentLongTermDebt": "59933000", "longTermInvestments": "0", "shortTermInvestments": "209010000", "currentNetReceivables": "111657000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1497392000", "currentAccountsPayable": "106945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1289931000", "shortLongTermDebtTotal": "1077838000", "totalShareholderEquity": "246274000", "capitalLeaseObligations": "369245000", "otherCurrentLiabilities": "623314000", "totalCurrentLiabilities": "878680000", "otherNonCurrentLiabilities": "360247000", "totalNonCurrentLiabilities": "1008907000", "cashAndShortTermInvestments": "68309000", "commonStockSharesOutstanding": "53295000", "intangibleAssetsExcludingGoodwill": "18892000", "cashAndCashEquivalentsAtCarryingValue": "68309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-409086000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "171880000", "operatingCashflow": "-37214000", "capitalExpenditures": "63522000", "changeInReceivables": "124836000", "changeInExchangeRate": "None", "cashflowFromFinancing": "42559000", "cashflowFromInvestment": "-63464000", "stockBasedCompensation": "7342000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-58119000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1156000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90036000", "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": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "income_statement": { "revenue": 5401516000, "cost_of_revenue": 4889710000, "gross_profit": 511806000, "ebit": 45959000, "ebitda": 132080000, "pretax_income": -28880000, "tax_provision": -69689000, "net_income": 40809000, "net_income_to_common": 40809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126015000, "total_current_assets": 1032174000, "total_assets": 2700560000, "short_term_debt": 92296000, "long_term_debt": 599634000, "total_debt": 691930000, "total_liabilities": 2052318000, "total_equity": 648242000, "shares_outstanding": 55592000, "goodwill_and_intangibles": 217468000 }, "cash_flow": { "operating_cash_flow": 105630000, "capital_expenditure": 83920000, "free_cash_flow": 189550000, "dividends_paid": 111270000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312450, "ticker_id": 3066, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45959000", "ebitda": "132080000", "netIncome": "40809000", "grossProfit": "511806000", "depreciation": "None", "totalRevenue": "5401516000", "costOfRevenue": "4889710000", "interestIncome": "167789000", "incomeBeforeTax": "-28880000", "interestExpense": "74839000", "operatingIncome": "147980000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-69689000", "reportedCurrency": "USD", "netInterestIncome": "-74839000", "nonInterestIncome": "None", "operatingExpenses": "363826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4889710000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86121000", "sellingGeneralAndAdministrative": "46223000", "netIncomeFromContinuingOperations": "40809000" }, "balance": { "goodwill": "195919000", "inventory": "615872000", "commonStock": "533000", "currentDebt": "None", "investments": "None", "totalAssets": "2700560000", "longTermDebt": "599634000", "shortTermDebt": "92296000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "21549000", "reportedCurrency": "USD", "retainedEarnings": "-67942000", "totalLiabilities": "2052318000", "otherCurrentAssets": "61569000", "totalCurrentAssets": "1032174000", "currentLongTermDebt": "668459000", "longTermInvestments": "46905000", "shortTermInvestments": "None", "currentNetReceivables": "228718000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1668386000", "currentAccountsPayable": "162402000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1382016000", "shortLongTermDebtTotal": "1039066000", "totalShareholderEquity": "648242000", "capitalLeaseObligations": "427135000", "otherCurrentLiabilities": "740906000", "totalCurrentLiabilities": "1034322000", "otherNonCurrentLiabilities": "63020000", "totalNonCurrentLiabilities": "1017996000", "cashAndShortTermInvestments": "126015000", "commonStockSharesOutstanding": "55592000", "intangibleAssetsExcludingGoodwill": "21549000", "cashAndCashEquivalentsAtCarryingValue": "126015000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40809000", "profitLoss": "None", "dividendPayout": "111270000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-195440000", "operatingCashflow": "105630000", "capitalExpenditures": "83920000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "300208000", "cashflowFromInvestment": "-353229000", "stockBasedCompensation": "6437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111270000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "74290000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "200008000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5401516000, "cost_of_revenue": 4889710000, "gross_profit": 511806000, "research_and_development": null, "selling_general_admin": 46223000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45959000, "depreciation_amortisation": 86121000, "ebitda": 132080000, "interest_expense": 74839000, "interest_income": null, "other_non_operating": null, "pretax_income": -28880000, "tax_provision": -69689000, "effective_tax_rate": null, "net_income": 40809000, "net_income_continuing_ops": 40809000, "net_income_to_common": 40809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126015000, "short_term_investments": null, "net_receivables": 228718000, "inventory": 615872000, "other_current_assets": null, "total_current_assets": 1032174000, "net_ppe": null, "goodwill": 195919000, "intangible_assets": 21549000, "goodwill_and_intangibles": 217468000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1668386000, "total_assets": 2700560000, "short_term_debt": 92296000, "accounts_payable": 162402000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1034322000, "long_term_debt": 599634000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1017996000, "total_liabilities": 2052318000, "total_debt": 691930000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -67942000, "total_equity": 648242000, "shares_outstanding": 55592000, "operating_cash_flow": 105630000, "stock_based_compensation": 6437000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83920000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -353229000, "dividends_paid": 111270000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 300208000, "free_cash_flow": 189550000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45959000", "ebitda": "132080000", "netIncome": "40809000", "grossProfit": "511806000", "depreciation": "None", "totalRevenue": "5401516000", "costOfRevenue": "4889710000", "interestIncome": "167789000", "incomeBeforeTax": "-28880000", "interestExpense": "74839000", "operatingIncome": "147980000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-69689000", "reportedCurrency": "USD", "netInterestIncome": "-74839000", "nonInterestIncome": "None", "operatingExpenses": "363826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4889710000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86121000", "sellingGeneralAndAdministrative": "46223000", "netIncomeFromContinuingOperations": "40809000" }, "balance": { "goodwill": "195919000", "inventory": "615872000", "commonStock": "533000", "currentDebt": "None", "investments": "None", "totalAssets": "2700560000", "longTermDebt": "599634000", "shortTermDebt": "92296000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "21549000", "reportedCurrency": "USD", "retainedEarnings": "-67942000", "totalLiabilities": "2052318000", "otherCurrentAssets": "61569000", "totalCurrentAssets": "1032174000", "currentLongTermDebt": "668459000", "longTermInvestments": "46905000", "shortTermInvestments": "None", "currentNetReceivables": "228718000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1668386000", "currentAccountsPayable": "162402000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1382016000", "shortLongTermDebtTotal": "1039066000", "totalShareholderEquity": "648242000", "capitalLeaseObligations": "427135000", "otherCurrentLiabilities": "740906000", "totalCurrentLiabilities": "1034322000", "otherNonCurrentLiabilities": "63020000", "totalNonCurrentLiabilities": "1017996000", "cashAndShortTermInvestments": "126015000", "commonStockSharesOutstanding": "55592000", "intangibleAssetsExcludingGoodwill": "21549000", "cashAndCashEquivalentsAtCarryingValue": "126015000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40809000", "profitLoss": "None", "dividendPayout": "111270000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-195440000", "operatingCashflow": "105630000", "capitalExpenditures": "83920000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "300208000", "cashflowFromInvestment": "-353229000", "stockBasedCompensation": "6437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111270000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "74290000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "200008000", "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": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "income_statement": { "revenue": 3410728000, "cost_of_revenue": 3055758000, "gross_profit": 354970000, "ebit": 79528000, "ebitda": 132170000, "pretax_income": 39760000, "tax_provision": 333000, "net_income": 39427000, "net_income_to_common": 39427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75076000, "total_current_assets": 586592000, "total_assets": 1460734000, "short_term_debt": 33000, "long_term_debt": 392607000, "total_debt": 392640000, "total_liabilities": 948405000, "total_equity": 512329000, "shares_outstanding": 45755000, "goodwill_and_intangibles": 177344000 }, "cash_flow": { "operating_cash_flow": 90620000, "capital_expenditure": 48439000, "free_cash_flow": 139059000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312455, "ticker_id": 3066, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79528000", "ebitda": "132170000", "netIncome": "39427000", "grossProfit": "354970000", "depreciation": "None", "totalRevenue": "3410728000", "costOfRevenue": "3055758000", "interestIncome": "28503000", "incomeBeforeTax": "39760000", "interestExpense": "39768000", "operatingIncome": "81941000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "333000", "reportedCurrency": "USD", "netInterestIncome": "-39768000", "nonInterestIncome": "None", "operatingExpenses": "215284000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-2413000", "costofGoodsAndServicesSold": "3055758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52642000", "sellingGeneralAndAdministrative": "47426000", "netIncomeFromContinuingOperations": "39427000" }, "balance": { "goodwill": "153397000", "inventory": "322065000", "commonStock": "470000", "currentDebt": "None", "investments": "None", "totalAssets": "1460734000", "longTermDebt": "392607000", "shortTermDebt": "33000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "23947000", "reportedCurrency": "USD", "retainedEarnings": "-108751000", "totalLiabilities": "948405000", "otherCurrentAssets": "29113000", "totalCurrentAssets": "586592000", "currentLongTermDebt": "373915000", "longTermInvestments": "136656000", "shortTermInvestments": "191000", "currentNetReceivables": "160338000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "874142000", "currentAccountsPayable": "54787000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "538261000", "shortLongTermDebtTotal": "398763000", "totalShareholderEquity": "512329000", "capitalLeaseObligations": "6123000", "otherCurrentLiabilities": "428444000", "totalCurrentLiabilities": "507201000", "otherNonCurrentLiabilities": "42474000", "totalNonCurrentLiabilities": "441204000", "cashAndShortTermInvestments": "75076000", "commonStockSharesOutstanding": "45755000", "intangibleAssetsExcludingGoodwill": "23947000", "cashAndCashEquivalentsAtCarryingValue": "75076000", "accumulatedDepreciationAmortizationPPE": "-111507000" }, "cashflow": { "netIncome": "39427000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "28088000", "operatingCashflow": "90620000", "capitalExpenditures": "48439000", "changeInReceivables": "-39580000", "changeInExchangeRate": "None", "cashflowFromFinancing": "41943000", "cashflowFromInvestment": "-175821000", "stockBasedCompensation": "6196000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-43258000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "19318000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47723000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3410728000, "cost_of_revenue": 3055758000, "gross_profit": 354970000, "research_and_development": 0, "selling_general_admin": 47426000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79528000, "depreciation_amortisation": 52642000, "ebitda": 132170000, "interest_expense": 39768000, "interest_income": null, "other_non_operating": null, "pretax_income": 39760000, "tax_provision": 333000, "effective_tax_rate": null, "net_income": 39427000, "net_income_continuing_ops": 39427000, "net_income_to_common": 39427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75076000, "short_term_investments": 191000, "net_receivables": 160338000, "inventory": 322065000, "other_current_assets": null, "total_current_assets": 586592000, "net_ppe": null, "goodwill": 153397000, "intangible_assets": 23947000, "goodwill_and_intangibles": 177344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 874142000, "total_assets": 1460734000, "short_term_debt": 33000, "accounts_payable": 54787000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 507201000, "long_term_debt": 392607000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 441204000, "total_liabilities": 948405000, "total_debt": 392640000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -108751000, "total_equity": 512329000, "shares_outstanding": 45755000, "operating_cash_flow": 90620000, "stock_based_compensation": 6196000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48439000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -175821000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 41943000, "free_cash_flow": 139059000, "net_change_in_cash": -43258000 }, "raw_data": { "income": { "ebit": "79528000", "ebitda": "132170000", "netIncome": "39427000", "grossProfit": "354970000", "depreciation": "None", "totalRevenue": "3410728000", "costOfRevenue": "3055758000", "interestIncome": "28503000", "incomeBeforeTax": "39760000", "interestExpense": "39768000", "operatingIncome": "81941000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "333000", "reportedCurrency": "USD", "netInterestIncome": "-39768000", "nonInterestIncome": "None", "operatingExpenses": "215284000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-2413000", "costofGoodsAndServicesSold": "3055758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52642000", "sellingGeneralAndAdministrative": "47426000", "netIncomeFromContinuingOperations": "39427000" }, "balance": { "goodwill": "153397000", "inventory": "322065000", "commonStock": "470000", "currentDebt": "None", "investments": "None", "totalAssets": "1460734000", "longTermDebt": "392607000", "shortTermDebt": "33000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "23947000", "reportedCurrency": "USD", "retainedEarnings": "-108751000", "totalLiabilities": "948405000", "otherCurrentAssets": "29113000", "totalCurrentAssets": "586592000", "currentLongTermDebt": "373915000", "longTermInvestments": "136656000", "shortTermInvestments": "191000", "currentNetReceivables": "160338000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "874142000", "currentAccountsPayable": "54787000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "538261000", "shortLongTermDebtTotal": "398763000", "totalShareholderEquity": "512329000", "capitalLeaseObligations": "6123000", "otherCurrentLiabilities": "428444000", "totalCurrentLiabilities": "507201000", "otherNonCurrentLiabilities": "42474000", "totalNonCurrentLiabilities": "441204000", "cashAndShortTermInvestments": "75076000", "commonStockSharesOutstanding": "45755000", "intangibleAssetsExcludingGoodwill": "23947000", "cashAndCashEquivalentsAtCarryingValue": "75076000", "accumulatedDepreciationAmortizationPPE": "-111507000" }, "cashflow": { "netIncome": "39427000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "28088000", "operatingCashflow": "90620000", "capitalExpenditures": "48439000", "changeInReceivables": "-39580000", "changeInExchangeRate": "None", "cashflowFromFinancing": "41943000", "cashflowFromInvestment": "-175821000", "stockBasedCompensation": "6196000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-43258000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "19318000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47723000", "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": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "income_statement": { "revenue": 1823750000, "cost_of_revenue": 1663342000, "gross_profit": 160408000, "ebit": 135533000, "ebitda": 169993000, "pretax_income": 58491000, "tax_provision": 12340000, "net_income": 54450000, "net_income_to_common": 54450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172520000, "total_current_assets": 2149847000, "total_assets": 4209519000, "short_term_debt": 394637000, "long_term_debt": 942715000, "total_debt": 1337352000, "total_liabilities": 2658148000, "total_equity": 1515829000, "shares_outstanding": 49632000, "goodwill_and_intangibles": 137017000 }, "cash_flow": { "operating_cash_flow": -166513000, "capital_expenditure": 43070000, "free_cash_flow": -123443000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312418, "ticker_id": 3066, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "135533000", "ebitda": "169993000", "netIncome": "54450000", "grossProfit": "160408000", "depreciation": "None", "totalRevenue": "1823750000", "costOfRevenue": "1663342000", "interestIncome": "None", "incomeBeforeTax": "58491000", "interestExpense": "-15934000", "operatingIncome": "135533000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12340000", "reportedCurrency": "USD", "netInterestIncome": "-15934000", "nonInterestIncome": "None", "operatingExpenses": "24875000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1663342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34460000", "sellingGeneralAndAdministrative": "24875000", "netIncomeFromContinuingOperations": "46151000" }, "balance": { "goodwill": "127276000", "inventory": "1361968000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "4209519000", "longTermDebt": "942715000", "shortTermDebt": "394637000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "9741000", "reportedCurrency": "USD", "retainedEarnings": "567806000", "totalLiabilities": "2658148000", "otherCurrentAssets": "133852000", "totalCurrentAssets": "2149847000", "currentLongTermDebt": "4903000", "longTermInvestments": "146645000", "shortTermInvestments": "None", "currentNetReceivables": "481507000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2059672000", "currentAccountsPayable": "578169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1644011000", "totalShareholderEquity": "1515829000", "capitalLeaseObligations": "406831000", "otherCurrentLiabilities": "350119000", "totalCurrentLiabilities": "1324748000", "otherNonCurrentLiabilities": "84026000", "totalNonCurrentLiabilities": "1333400000", "cashAndShortTermInvestments": "172520000", "commonStockSharesOutstanding": "49632000", "intangibleAssetsExcludingGoodwill": "9741000", "cashAndCashEquivalentsAtCarryingValue": "172520000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54450000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-132637000", "operatingCashflow": "-166513000", "capitalExpenditures": "43070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "217639000", "cashflowFromInvestment": "-43070000", "stockBasedCompensation": "3852000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36702000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34460000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1823750000, "cost_of_revenue": 1663342000, "gross_profit": 160408000, "research_and_development": null, "selling_general_admin": 24875000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 135533000, "depreciation_amortisation": 34460000, "ebitda": 169993000, "interest_expense": -15934000, "interest_income": null, "other_non_operating": null, "pretax_income": 58491000, "tax_provision": 12340000, "effective_tax_rate": null, "net_income": 54450000, "net_income_continuing_ops": 46151000, "net_income_to_common": 54450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172520000, "short_term_investments": null, "net_receivables": 481507000, "inventory": 1361968000, "other_current_assets": null, "total_current_assets": 2149847000, "net_ppe": null, "goodwill": 127276000, "intangible_assets": 9741000, "goodwill_and_intangibles": 137017000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2059672000, "total_assets": 4209519000, "short_term_debt": 394637000, "accounts_payable": 578169000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1324748000, "long_term_debt": 942715000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1333400000, "total_liabilities": 2658148000, "total_debt": 1337352000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 567806000, "total_equity": 1515829000, "shares_outstanding": 49632000, "operating_cash_flow": -166513000, "stock_based_compensation": 3852000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43070000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43070000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 217639000, "free_cash_flow": -123443000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "135533000", "ebitda": "169993000", "netIncome": "54450000", "grossProfit": "160408000", "depreciation": "None", "totalRevenue": "1823750000", "costOfRevenue": "1663342000", "interestIncome": "None", "incomeBeforeTax": "58491000", "interestExpense": "-15934000", "operatingIncome": "135533000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12340000", "reportedCurrency": "USD", "netInterestIncome": "-15934000", "nonInterestIncome": "None", "operatingExpenses": "24875000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1663342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34460000", "sellingGeneralAndAdministrative": "24875000", "netIncomeFromContinuingOperations": "46151000" }, "balance": { "goodwill": "127276000", "inventory": "1361968000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "4209519000", "longTermDebt": "942715000", "shortTermDebt": "394637000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "9741000", "reportedCurrency": "USD", "retainedEarnings": "567806000", "totalLiabilities": "2658148000", "otherCurrentAssets": "133852000", "totalCurrentAssets": "2149847000", "currentLongTermDebt": "4903000", "longTermInvestments": "146645000", "shortTermInvestments": "None", "currentNetReceivables": "481507000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2059672000", "currentAccountsPayable": "578169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1644011000", "totalShareholderEquity": "1515829000", "capitalLeaseObligations": "406831000", "otherCurrentLiabilities": "350119000", "totalCurrentLiabilities": "1324748000", "otherNonCurrentLiabilities": "84026000", "totalNonCurrentLiabilities": "1333400000", "cashAndShortTermInvestments": "172520000", "commonStockSharesOutstanding": "49632000", "intangibleAssetsExcludingGoodwill": "9741000", "cashAndCashEquivalentsAtCarryingValue": "172520000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54450000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-132637000", "operatingCashflow": "-166513000", "capitalExpenditures": "43070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "217639000", "cashflowFromInvestment": "-43070000", "stockBasedCompensation": "3852000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36702000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34460000", "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": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "income_statement": { "revenue": 1813240000, "cost_of_revenue": 1431988000, "gross_profit": 381252000, "ebit": 110638000, "ebitda": 148953000, "pretax_income": 93481000, "tax_provision": 18084000, "net_income": 77700000, "net_income_to_common": 77700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164113000, "total_current_assets": 1774523000, "total_assets": 4069873000, "short_term_debt": 268283000, "long_term_debt": 797940000, "total_debt": 1066223000, "total_liabilities": 2517357000, "total_equity": 1511540000, "shares_outstanding": 50897000, "goodwill_and_intangibles": 136759999 }, "cash_flow": { "operating_cash_flow": 200224000, "capital_expenditure": 27535000, "free_cash_flow": 227759000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312419, "ticker_id": 3066, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110638000", "ebitda": "148953000", "netIncome": "77700000", "grossProfit": "381252000", "depreciation": "None", "totalRevenue": "1813240000", "costOfRevenue": "1431988000", "interestIncome": "None", "incomeBeforeTax": "93481000", "interestExpense": "17157000", "operatingIncome": "99258000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18084000", "reportedCurrency": "USD", "netInterestIncome": "-17157000", "nonInterestIncome": "None", "operatingExpenses": "281994000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1431988000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38315000", "sellingGeneralAndAdministrative": "26317000", "netIncomeFromContinuingOperations": "75397000" }, "balance": { "goodwill": "127276000", "inventory": "1228787000", "commonStock": "497000", "currentDebt": "None", "investments": "None", "totalAssets": "4069873000", "longTermDebt": "797940000", "shortTermDebt": "268283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9483999", "reportedCurrency": "USD", "retainedEarnings": "541376000", "totalLiabilities": "2517357000", "otherCurrentAssets": "68600000", "totalCurrentAssets": "1774523000", "currentLongTermDebt": "4930000", "longTermInvestments": "134460000", "shortTermInvestments": "None", "currentNetReceivables": "312672000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2295350000", "currentAccountsPayable": "341555000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1390675000", "totalShareholderEquity": "1511540000", "capitalLeaseObligations": "424010000", "otherCurrentLiabilities": "489579000", "totalCurrentLiabilities": "1106136000", "otherNonCurrentLiabilities": "52645000", "totalNonCurrentLiabilities": "1411221000", "cashAndShortTermInvestments": "164113000", "commonStockSharesOutstanding": "50897000", "intangibleAssetsExcludingGoodwill": "9483999", "cashAndCashEquivalentsAtCarryingValue": "164113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "120944000", "operatingCashflow": "200224000", "capitalExpenditures": "27535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-171437000", "cashflowFromInvestment": "-23728000", "stockBasedCompensation": "4838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27568000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36743000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1813240000, "cost_of_revenue": 1431988000, "gross_profit": 381252000, "research_and_development": null, "selling_general_admin": 26317000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110638000, "depreciation_amortisation": 38315000, "ebitda": 148953000, "interest_expense": 17157000, "interest_income": null, "other_non_operating": null, "pretax_income": 93481000, "tax_provision": 18084000, "effective_tax_rate": null, "net_income": 77700000, "net_income_continuing_ops": 75397000, "net_income_to_common": 77700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164113000, "short_term_investments": null, "net_receivables": 312672000, "inventory": 1228787000, "other_current_assets": null, "total_current_assets": 1774523000, "net_ppe": null, "goodwill": 127276000, "intangible_assets": 9483999, "goodwill_and_intangibles": 136759999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2295350000, "total_assets": 4069873000, "short_term_debt": 268283000, "accounts_payable": 341555000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1106136000, "long_term_debt": 797940000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1411221000, "total_liabilities": 2517357000, "total_debt": 1066223000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 541376000, "total_equity": 1511540000, "shares_outstanding": 50897000, "operating_cash_flow": 200224000, "stock_based_compensation": 4838000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27535000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23728000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -171437000, "free_cash_flow": 227759000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "110638000", "ebitda": "148953000", "netIncome": "77700000", "grossProfit": "381252000", "depreciation": "None", "totalRevenue": "1813240000", "costOfRevenue": "1431988000", "interestIncome": "None", "incomeBeforeTax": "93481000", "interestExpense": "17157000", "operatingIncome": "99258000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18084000", "reportedCurrency": "USD", "netInterestIncome": "-17157000", "nonInterestIncome": "None", "operatingExpenses": "281994000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1431988000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38315000", "sellingGeneralAndAdministrative": "26317000", "netIncomeFromContinuingOperations": "75397000" }, "balance": { "goodwill": "127276000", "inventory": "1228787000", "commonStock": "497000", "currentDebt": "None", "investments": "None", "totalAssets": "4069873000", "longTermDebt": "797940000", "shortTermDebt": "268283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9483999", "reportedCurrency": "USD", "retainedEarnings": "541376000", "totalLiabilities": "2517357000", "otherCurrentAssets": "68600000", "totalCurrentAssets": "1774523000", "currentLongTermDebt": "4930000", "longTermInvestments": "134460000", "shortTermInvestments": "None", "currentNetReceivables": "312672000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2295350000", "currentAccountsPayable": "341555000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1390675000", "totalShareholderEquity": "1511540000", "capitalLeaseObligations": "424010000", "otherCurrentLiabilities": "489579000", "totalCurrentLiabilities": "1106136000", "otherNonCurrentLiabilities": "52645000", "totalNonCurrentLiabilities": "1411221000", "cashAndShortTermInvestments": "164113000", "commonStockSharesOutstanding": "50897000", "intangibleAssetsExcludingGoodwill": "9483999", "cashAndCashEquivalentsAtCarryingValue": "164113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "120944000", "operatingCashflow": "200224000", "capitalExpenditures": "27535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-171437000", "cashflowFromInvestment": "-23728000", "stockBasedCompensation": "4838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27568000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36743000", "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": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "income_statement": { "revenue": 2012936000, "cost_of_revenue": 1453697000, "gross_profit": 559239000, "ebit": 366609000, "ebitda": 401321000, "pretax_income": 345337000, "tax_provision": 82706000, "net_income": 262630999, "net_income_to_common": 262630999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159405000, "total_current_assets": 1981890000, "total_assets": 4076582000, "short_term_debt": 342782000, "long_term_debt": 962061000, "total_debt": 1304843000, "total_liabilities": 2680520000, "total_equity": 1396062000, "shares_outstanding": 50897000, "goodwill_and_intangibles": 138062000 }, "cash_flow": { "operating_cash_flow": 139631000, "capital_expenditure": 32279000, "free_cash_flow": 171910000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312421, "ticker_id": 3066, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "366609000", "ebitda": "401321000", "netIncome": "262630999", "grossProfit": "559239000", "depreciation": "None", "totalRevenue": "2012936000", "costOfRevenue": "1453697000", "interestIncome": "None", "incomeBeforeTax": "345337000", "interestExpense": "21272000", "operatingIncome": "358516000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "82706000", "reportedCurrency": "USD", "netInterestIncome": "-21272000", "nonInterestIncome": "None", "operatingExpenses": "200723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1453697000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34712000", "sellingGeneralAndAdministrative": "24242000", "netIncomeFromContinuingOperations": "262631000" }, "balance": { "goodwill": "129275000", "inventory": "1351387000", "commonStock": "502000", "currentDebt": "None", "investments": "None", "totalAssets": "4076582000", "longTermDebt": "962061000", "shortTermDebt": "342782000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "8787000", "reportedCurrency": "USD", "retainedEarnings": "491747000", "totalLiabilities": "2680520000", "otherCurrentAssets": "121983000", "totalCurrentAssets": "1981890000", "currentLongTermDebt": "5032000", "longTermInvestments": "119950000", "shortTermInvestments": "None", "currentNetReceivables": "349115000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2094692000", "currentAccountsPayable": "447624000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1654562000", "totalShareholderEquity": "1396062000", "capitalLeaseObligations": "446246000", "otherCurrentLiabilities": "513465000", "totalCurrentLiabilities": "1308566000", "otherNonCurrentLiabilities": "60174000", "totalNonCurrentLiabilities": "1371954000", "cashAndShortTermInvestments": "159405000", "commonStockSharesOutstanding": "50897000", "intangibleAssetsExcludingGoodwill": "8787000", "cashAndCashEquivalentsAtCarryingValue": "159405000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "262630999", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-311630000", "operatingCashflow": "139631000", "capitalExpenditures": "32279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117502000", "cashflowFromInvestment": "-32268000", "stockBasedCompensation": "-8022000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16442000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36284000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2012936000, "cost_of_revenue": 1453697000, "gross_profit": 559239000, "research_and_development": null, "selling_general_admin": 24242000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 366609000, "depreciation_amortisation": 34712000, "ebitda": 401321000, "interest_expense": 21272000, "interest_income": null, "other_non_operating": null, "pretax_income": 345337000, "tax_provision": 82706000, "effective_tax_rate": null, "net_income": 262630999, "net_income_continuing_ops": 262631000, "net_income_to_common": 262630999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159405000, "short_term_investments": null, "net_receivables": 349115000, "inventory": 1351387000, "other_current_assets": null, "total_current_assets": 1981890000, "net_ppe": null, "goodwill": 129275000, "intangible_assets": 8787000, "goodwill_and_intangibles": 138062000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2094692000, "total_assets": 4076582000, "short_term_debt": 342782000, "accounts_payable": 447624000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1308566000, "long_term_debt": 962061000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1371954000, "total_liabilities": 2680520000, "total_debt": 1304843000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 491747000, "total_equity": 1396062000, "shares_outstanding": 50897000, "operating_cash_flow": 139631000, "stock_based_compensation": -8022000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32279000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32268000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -117502000, "free_cash_flow": 171910000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "366609000", "ebitda": "401321000", "netIncome": "262630999", "grossProfit": "559239000", "depreciation": "None", "totalRevenue": "2012936000", "costOfRevenue": "1453697000", "interestIncome": "None", "incomeBeforeTax": "345337000", "interestExpense": "21272000", "operatingIncome": "358516000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "82706000", "reportedCurrency": "USD", "netInterestIncome": "-21272000", "nonInterestIncome": "None", "operatingExpenses": "200723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1453697000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34712000", "sellingGeneralAndAdministrative": "24242000", "netIncomeFromContinuingOperations": "262631000" }, "balance": { "goodwill": "129275000", "inventory": "1351387000", "commonStock": "502000", "currentDebt": "None", "investments": "None", "totalAssets": "4076582000", "longTermDebt": "962061000", "shortTermDebt": "342782000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "8787000", "reportedCurrency": "USD", "retainedEarnings": "491747000", "totalLiabilities": "2680520000", "otherCurrentAssets": "121983000", "totalCurrentAssets": "1981890000", "currentLongTermDebt": "5032000", "longTermInvestments": "119950000", "shortTermInvestments": "None", "currentNetReceivables": "349115000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2094692000", "currentAccountsPayable": "447624000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1654562000", "totalShareholderEquity": "1396062000", "capitalLeaseObligations": "446246000", "otherCurrentLiabilities": "513465000", "totalCurrentLiabilities": "1308566000", "otherNonCurrentLiabilities": "60174000", "totalNonCurrentLiabilities": "1371954000", "cashAndShortTermInvestments": "159405000", "commonStockSharesOutstanding": "50897000", "intangibleAssetsExcludingGoodwill": "8787000", "cashAndCashEquivalentsAtCarryingValue": "159405000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "262630999", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-311630000", "operatingCashflow": "139631000", "capitalExpenditures": "32279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117502000", "cashflowFromInvestment": "-32268000", "stockBasedCompensation": "-8022000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16442000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36284000", "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": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "income_statement": { "revenue": 1893438000, "cost_of_revenue": 1628191000, "gross_profit": 265247000, "ebit": 98453000, "ebitda": 133165000, "pretax_income": 76347000, "tax_provision": 16887000, "net_income": 59460000, "net_income_to_common": 59460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169195000, "total_current_assets": 1720084000, "total_assets": 3895542000, "short_term_debt": 97995000, "long_term_debt": 1107743000, "total_debt": 1205738000, "total_liabilities": 2747127000, "total_equity": 1148415000, "shares_outstanding": 50836000, "goodwill_and_intangibles": 138305000 }, "cash_flow": { "operating_cash_flow": 133578000, "capital_expenditure": 48126000, "free_cash_flow": 181704000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312422, "ticker_id": 3066, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98453000", "ebitda": "133165000", "netIncome": "59460000", "grossProfit": "265247000", "depreciation": "None", "totalRevenue": "1893438000", "costOfRevenue": "1628191000", "interestIncome": "None", "incomeBeforeTax": "76347000", "interestExpense": "22106000", "operatingIncome": "96760000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "16887000", "reportedCurrency": "USD", "netInterestIncome": "-22106000", "nonInterestIncome": "None", "operatingExpenses": "168487000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1628191000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34712000", "sellingGeneralAndAdministrative": "23648000", "netIncomeFromContinuingOperations": "59460000" }, "balance": { "goodwill": "129275000", "inventory": "1041479000", "commonStock": "507000", "currentDebt": "None", "investments": "None", "totalAssets": "3895542000", "longTermDebt": "1107743000", "shortTermDebt": "97995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "9030000", "reportedCurrency": "USD", "retainedEarnings": "245553000", "totalLiabilities": "2747127000", "otherCurrentAssets": "122864000", "totalCurrentAssets": "1720084000", "currentLongTermDebt": "4730000", "longTermInvestments": "110370000", "shortTermInvestments": "None", "currentNetReceivables": "386546000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2175458000", "currentAccountsPayable": "438715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1576631000", "totalShareholderEquity": "1148415000", "capitalLeaseObligations": "464158000", "otherCurrentLiabilities": "617201000", "totalCurrentLiabilities": "1207651000", "otherNonCurrentLiabilities": "60840000", "totalNonCurrentLiabilities": "1539476000", "cashAndShortTermInvestments": "169195000", "commonStockSharesOutstanding": "50836000", "intangibleAssetsExcludingGoodwill": "9030000", "cashAndCashEquivalentsAtCarryingValue": "169195000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59460000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "14709000", "operatingCashflow": "133578000", "capitalExpenditures": "48126000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52261000", "cashflowFromInvestment": "-45867000", "stockBasedCompensation": "4476000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29737000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34712000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1893438000, "cost_of_revenue": 1628191000, "gross_profit": 265247000, "research_and_development": null, "selling_general_admin": 23648000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98453000, "depreciation_amortisation": 34712000, "ebitda": 133165000, "interest_expense": 22106000, "interest_income": null, "other_non_operating": null, "pretax_income": 76347000, "tax_provision": 16887000, "effective_tax_rate": null, "net_income": 59460000, "net_income_continuing_ops": 59460000, "net_income_to_common": 59460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169195000, "short_term_investments": null, "net_receivables": 386546000, "inventory": 1041479000, "other_current_assets": null, "total_current_assets": 1720084000, "net_ppe": null, "goodwill": 129275000, "intangible_assets": 9030000, "goodwill_and_intangibles": 138305000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2175458000, "total_assets": 3895542000, "short_term_debt": 97995000, "accounts_payable": 438715000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1207651000, "long_term_debt": 1107743000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1539476000, "total_liabilities": 2747127000, "total_debt": 1205738000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 245553000, "total_equity": 1148415000, "shares_outstanding": 50836000, "operating_cash_flow": 133578000, "stock_based_compensation": 4476000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48126000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45867000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52261000, "free_cash_flow": 181704000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98453000", "ebitda": "133165000", "netIncome": "59460000", "grossProfit": "265247000", "depreciation": "None", "totalRevenue": "1893438000", "costOfRevenue": "1628191000", "interestIncome": "None", "incomeBeforeTax": "76347000", "interestExpense": "22106000", "operatingIncome": "96760000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "16887000", "reportedCurrency": "USD", "netInterestIncome": "-22106000", "nonInterestIncome": "None", "operatingExpenses": "168487000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1628191000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34712000", "sellingGeneralAndAdministrative": "23648000", "netIncomeFromContinuingOperations": "59460000" }, "balance": { "goodwill": "129275000", "inventory": "1041479000", "commonStock": "507000", "currentDebt": "None", "investments": "None", "totalAssets": "3895542000", "longTermDebt": "1107743000", "shortTermDebt": "97995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "9030000", "reportedCurrency": "USD", "retainedEarnings": "245553000", "totalLiabilities": "2747127000", "otherCurrentAssets": "122864000", "totalCurrentAssets": "1720084000", "currentLongTermDebt": "4730000", "longTermInvestments": "110370000", "shortTermInvestments": "None", "currentNetReceivables": "386546000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2175458000", "currentAccountsPayable": "438715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1576631000", "totalShareholderEquity": "1148415000", "capitalLeaseObligations": "464158000", "otherCurrentLiabilities": "617201000", "totalCurrentLiabilities": "1207651000", "otherNonCurrentLiabilities": "60840000", "totalNonCurrentLiabilities": "1539476000", "cashAndShortTermInvestments": "169195000", "commonStockSharesOutstanding": "50836000", "intangibleAssetsExcludingGoodwill": "9030000", "cashAndCashEquivalentsAtCarryingValue": "169195000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59460000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "14709000", "operatingCashflow": "133578000", "capitalExpenditures": "48126000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52261000", "cashflowFromInvestment": "-45867000", "stockBasedCompensation": "4476000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29737000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34712000", "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": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "income_statement": { "revenue": 1745036000, "cost_of_revenue": 1595946000, "gross_profit": 149090000, "ebit": -15446000, "ebitda": 21140000, "pretax_income": -37294000, "tax_provision": -6894000, "net_income": -30400000, "net_income_to_common": -30400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133747000, "total_current_assets": 1624030000, "total_assets": 3753255000, "short_term_debt": 93106000, "long_term_debt": 1148912000, "total_debt": 1242018000, "total_liabilities": 2641445000, "total_equity": 1111810000, "shares_outstanding": 53756000, "goodwill_and_intangibles": 138551000 }, "cash_flow": { "operating_cash_flow": -1399000, "capital_expenditure": 40933000, "free_cash_flow": 39534000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312423, "ticker_id": 3066, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15446000", "ebitda": "21140000", "netIncome": "-30400000", "grossProfit": "149090000", "depreciation": "None", "totalRevenue": "1745036000", "costOfRevenue": "1595946000", "interestIncome": "None", "incomeBeforeTax": "-37294000", "interestExpense": "21848000", "operatingIncome": "-15776000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-6894000", "reportedCurrency": "USD", "netInterestIncome": "-21848000", "nonInterestIncome": "None", "operatingExpenses": "164866000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1595946000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36586000", "sellingGeneralAndAdministrative": "24243000", "netIncomeFromContinuingOperations": "-30400000" }, "balance": { "goodwill": "129275000", "inventory": "1059592000", "commonStock": "523000", "currentDebt": "None", "investments": "None", "totalAssets": "3753255000", "longTermDebt": "1148912000", "shortTermDebt": "93106000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "9276000", "reportedCurrency": "USD", "retainedEarnings": "214260000", "totalLiabilities": "2641445000", "otherCurrentAssets": "46388000", "totalCurrentAssets": "1624030000", "currentLongTermDebt": "4767000", "longTermInvestments": "107049000", "shortTermInvestments": "None", "currentNetReceivables": "384303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2129225000", "currentAccountsPayable": "410668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1631698000", "totalShareholderEquity": "1111810000", "capitalLeaseObligations": "478019000", "otherCurrentLiabilities": "532137000", "totalCurrentLiabilities": "1042434000", "otherNonCurrentLiabilities": "60419000", "totalNonCurrentLiabilities": "1599011000", "cashAndShortTermInvestments": "133747000", "commonStockSharesOutstanding": "53756000", "intangibleAssetsExcludingGoodwill": "9276000", "cashAndCashEquivalentsAtCarryingValue": "133747000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "31873000", "operatingCashflow": "-1399000", "capitalExpenditures": "40933000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15853000", "cashflowFromInvestment": "-40921000", "stockBasedCompensation": "3546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51098000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1745036000, "cost_of_revenue": 1595946000, "gross_profit": 149090000, "research_and_development": null, "selling_general_admin": 24243000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15446000, "depreciation_amortisation": 36586000, "ebitda": 21140000, "interest_expense": 21848000, "interest_income": null, "other_non_operating": null, "pretax_income": -37294000, "tax_provision": -6894000, "effective_tax_rate": null, "net_income": -30400000, "net_income_continuing_ops": -30400000, "net_income_to_common": -30400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133747000, "short_term_investments": null, "net_receivables": 384303000, "inventory": 1059592000, "other_current_assets": null, "total_current_assets": 1624030000, "net_ppe": null, "goodwill": 129275000, "intangible_assets": 9276000, "goodwill_and_intangibles": 138551000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2129225000, "total_assets": 3753255000, "short_term_debt": 93106000, "accounts_payable": 410668000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1042434000, "long_term_debt": 1148912000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1599011000, "total_liabilities": 2641445000, "total_debt": 1242018000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 214260000, "total_equity": 1111810000, "shares_outstanding": 53756000, "operating_cash_flow": -1399000, "stock_based_compensation": 3546000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40933000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40921000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15853000, "free_cash_flow": 39534000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15446000", "ebitda": "21140000", "netIncome": "-30400000", "grossProfit": "149090000", "depreciation": "None", "totalRevenue": "1745036000", "costOfRevenue": "1595946000", "interestIncome": "None", "incomeBeforeTax": "-37294000", "interestExpense": "21848000", "operatingIncome": "-15776000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-6894000", "reportedCurrency": "USD", "netInterestIncome": "-21848000", "nonInterestIncome": "None", "operatingExpenses": "164866000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1595946000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36586000", "sellingGeneralAndAdministrative": "24243000", "netIncomeFromContinuingOperations": "-30400000" }, "balance": { "goodwill": "129275000", "inventory": "1059592000", "commonStock": "523000", "currentDebt": "None", "investments": "None", "totalAssets": "3753255000", "longTermDebt": "1148912000", "shortTermDebt": "93106000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "9276000", "reportedCurrency": "USD", "retainedEarnings": "214260000", "totalLiabilities": "2641445000", "otherCurrentAssets": "46388000", "totalCurrentAssets": "1624030000", "currentLongTermDebt": "4767000", "longTermInvestments": "107049000", "shortTermInvestments": "None", "currentNetReceivables": "384303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2129225000", "currentAccountsPayable": "410668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1631698000", "totalShareholderEquity": "1111810000", "capitalLeaseObligations": "478019000", "otherCurrentLiabilities": "532137000", "totalCurrentLiabilities": "1042434000", "otherNonCurrentLiabilities": "60419000", "totalNonCurrentLiabilities": "1599011000", "cashAndShortTermInvestments": "133747000", "commonStockSharesOutstanding": "53756000", "intangibleAssetsExcludingGoodwill": "9276000", "cashAndCashEquivalentsAtCarryingValue": "133747000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "31873000", "operatingCashflow": "-1399000", "capitalExpenditures": "40933000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15853000", "cashflowFromInvestment": "-40921000", "stockBasedCompensation": "3546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51098000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36586000", "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": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "income_statement": { "revenue": 1832221000, "cost_of_revenue": 1713184000, "gross_profit": 119037000, "ebit": -50814000, "ebitda": -15903000, "pretax_income": -71887000, "tax_provision": -16192000, "net_income": -55695000, "net_income_to_common": -55695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 191921000, "total_current_assets": 1772243000, "total_assets": 3829371000, "short_term_debt": 85059000, "long_term_debt": 1108082000, "total_debt": 1193141000, "total_liabilities": 2638069000, "total_equity": 1191302000, "shares_outstanding": 55252000, "goodwill_and_intangibles": 138795000 }, "cash_flow": { "operating_cash_flow": -15466000, "capital_expenditure": 47676000, "free_cash_flow": 32210000, "dividends_paid": 2920000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312424, "ticker_id": 3066, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-50814000", "ebitda": "-15903000", "netIncome": "-55695000", "grossProfit": "119037000", "depreciation": "None", "totalRevenue": "1832221000", "costOfRevenue": "1713184000", "interestIncome": "None", "incomeBeforeTax": "-71887000", "interestExpense": "21073000", "operatingIncome": "-46959000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-16192000", "reportedCurrency": "USD", "netInterestIncome": "-21073000", "nonInterestIncome": "None", "operatingExpenses": "165996000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5042000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1713184000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34911000", "sellingGeneralAndAdministrative": "21522000", "netIncomeFromContinuingOperations": "-55695000" }, "balance": { "goodwill": "129275000", "inventory": "1089318000", "commonStock": "552000", "currentDebt": "None", "investments": "None", "totalAssets": "3829371000", "longTermDebt": "1108082000", "shortTermDebt": "85059000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "9520000", "reportedCurrency": "USD", "retainedEarnings": "295846000", "totalLiabilities": "2638069000", "otherCurrentAssets": "92873000", "totalCurrentAssets": "1772243000", "currentLongTermDebt": "4885000", "longTermInvestments": "98809000", "shortTermInvestments": "None", "currentNetReceivables": "398131000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2057128000", "currentAccountsPayable": "436795000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1566923000", "totalShareholderEquity": "1191302000", "capitalLeaseObligations": "453956000", "otherCurrentLiabilities": "522139000", "totalCurrentLiabilities": "1096267000", "otherNonCurrentLiabilities": "59938000", "totalNonCurrentLiabilities": "1541802000", "cashAndShortTermInvestments": "191921000", "commonStockSharesOutstanding": "55252000", "intangibleAssetsExcludingGoodwill": "9520000", "cashAndCashEquivalentsAtCarryingValue": "191921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55695000", "profitLoss": "None", "dividendPayout": "2920000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-9799000", "operatingCashflow": "-15466000", "capitalExpenditures": "47676000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72086000", "cashflowFromInvestment": "-47675000", "stockBasedCompensation": "3219000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2920000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15291000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34911000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1832221000, "cost_of_revenue": 1713184000, "gross_profit": 119037000, "research_and_development": 5042000, "selling_general_admin": 21522000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -50814000, "depreciation_amortisation": 34911000, "ebitda": -15903000, "interest_expense": 21073000, "interest_income": null, "other_non_operating": null, "pretax_income": -71887000, "tax_provision": -16192000, "effective_tax_rate": null, "net_income": -55695000, "net_income_continuing_ops": -55695000, "net_income_to_common": -55695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 191921000, "short_term_investments": null, "net_receivables": 398131000, "inventory": 1089318000, "other_current_assets": null, "total_current_assets": 1772243000, "net_ppe": null, "goodwill": 129275000, "intangible_assets": 9520000, "goodwill_and_intangibles": 138795000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2057128000, "total_assets": 3829371000, "short_term_debt": 85059000, "accounts_payable": 436795000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1096267000, "long_term_debt": 1108082000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1541802000, "total_liabilities": 2638069000, "total_debt": 1193141000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 295846000, "total_equity": 1191302000, "shares_outstanding": 55252000, "operating_cash_flow": -15466000, "stock_based_compensation": 3219000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47676000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47675000, "dividends_paid": 2920000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 72086000, "free_cash_flow": 32210000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-50814000", "ebitda": "-15903000", "netIncome": "-55695000", "grossProfit": "119037000", "depreciation": "None", "totalRevenue": "1832221000", "costOfRevenue": "1713184000", "interestIncome": "None", "incomeBeforeTax": "-71887000", "interestExpense": "21073000", "operatingIncome": "-46959000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-16192000", "reportedCurrency": "USD", "netInterestIncome": "-21073000", "nonInterestIncome": "None", "operatingExpenses": "165996000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5042000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1713184000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34911000", "sellingGeneralAndAdministrative": "21522000", "netIncomeFromContinuingOperations": "-55695000" }, "balance": { "goodwill": "129275000", "inventory": "1089318000", "commonStock": "552000", "currentDebt": "None", "investments": "None", "totalAssets": "3829371000", "longTermDebt": "1108082000", "shortTermDebt": "85059000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "9520000", "reportedCurrency": "USD", "retainedEarnings": "295846000", "totalLiabilities": "2638069000", "otherCurrentAssets": "92873000", "totalCurrentAssets": "1772243000", "currentLongTermDebt": "4885000", "longTermInvestments": "98809000", "shortTermInvestments": "None", "currentNetReceivables": "398131000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2057128000", "currentAccountsPayable": "436795000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1566923000", "totalShareholderEquity": "1191302000", "capitalLeaseObligations": "453956000", "otherCurrentLiabilities": "522139000", "totalCurrentLiabilities": "1096267000", "otherNonCurrentLiabilities": "59938000", "totalNonCurrentLiabilities": "1541802000", "cashAndShortTermInvestments": "191921000", "commonStockSharesOutstanding": "55252000", "intangibleAssetsExcludingGoodwill": "9520000", "cashAndCashEquivalentsAtCarryingValue": "191921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55695000", "profitLoss": "None", "dividendPayout": "2920000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-9799000", "operatingCashflow": "-15466000", "capitalExpenditures": "47676000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72086000", "cashflowFromInvestment": "-47675000", "stockBasedCompensation": "3219000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2920000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15291000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34911000", "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": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "income_statement": { "revenue": 2143933000, "cost_of_revenue": 1937079000, "gross_profit": 206854000, "ebit": 37348000, "ebitda": 69227000, "pretax_income": 13946000, "tax_provision": 6460000, "net_income": 7486000, "net_income_to_common": 7486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182977000, "total_current_assets": 1767183000, "total_assets": 3853277000, "short_term_debt": 79534000, "long_term_debt": 1039573000, "total_debt": 1119107000, "total_liabilities": 2599251000, "total_equity": 1254026000, "shares_outstanding": 56224000, "goodwill_and_intangibles": 139039000 }, "cash_flow": { "operating_cash_flow": 78487000, "capital_expenditure": 28332000, "free_cash_flow": 106819000, "dividends_paid": 4895000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312426, "ticker_id": 3066, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37348000", "ebitda": "69227000", "netIncome": "7486000", "grossProfit": "206854000", "depreciation": "None", "totalRevenue": "2143933000", "costOfRevenue": "1937079000", "interestIncome": "None", "incomeBeforeTax": "13946000", "interestExpense": "23402000", "operatingIncome": "36431000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6460000", "reportedCurrency": "USD", "netInterestIncome": "-23402000", "nonInterestIncome": "None", "operatingExpenses": "170423000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4006000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1937079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31879000", "sellingGeneralAndAdministrative": "22399000", "netIncomeFromContinuingOperations": "7486000" }, "balance": { "goodwill": "129275000", "inventory": "1071923000", "commonStock": "559000", "currentDebt": "None", "investments": "None", "totalAssets": "3853277000", "longTermDebt": "1039573000", "shortTermDebt": "79534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "9764000", "reportedCurrency": "USD", "retainedEarnings": "366667000", "totalLiabilities": "2599251000", "otherCurrentAssets": "82543000", "totalCurrentAssets": "1767183000", "currentLongTermDebt": "4133000", "longTermInvestments": "105832000", "shortTermInvestments": "None", "currentNetReceivables": "429740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2086094000", "currentAccountsPayable": "464766000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1501985000", "totalShareholderEquity": "1254026000", "capitalLeaseObligations": "458279000", "otherCurrentLiabilities": "424089000", "totalCurrentLiabilities": "1045649000", "otherNonCurrentLiabilities": "131151000", "totalNonCurrentLiabilities": "1553602000", "cashAndShortTermInvestments": "182977000", "commonStockSharesOutstanding": "56224000", "intangibleAssetsExcludingGoodwill": "9764000", "cashAndCashEquivalentsAtCarryingValue": "182977000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7486000", "profitLoss": "None", "dividendPayout": "4895000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "173922000", "operatingCashflow": "78487000", "capitalExpenditures": "28332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46834000", "cashflowFromInvestment": "-28332000", "stockBasedCompensation": "2983000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4895000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23174000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2143933000, "cost_of_revenue": 1937079000, "gross_profit": 206854000, "research_and_development": 4006000, "selling_general_admin": 22399000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37348000, "depreciation_amortisation": 31879000, "ebitda": 69227000, "interest_expense": 23402000, "interest_income": null, "other_non_operating": null, "pretax_income": 13946000, "tax_provision": 6460000, "effective_tax_rate": null, "net_income": 7486000, "net_income_continuing_ops": 7486000, "net_income_to_common": 7486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182977000, "short_term_investments": null, "net_receivables": 429740000, "inventory": 1071923000, "other_current_assets": null, "total_current_assets": 1767183000, "net_ppe": null, "goodwill": 129275000, "intangible_assets": 9764000, "goodwill_and_intangibles": 139039000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2086094000, "total_assets": 3853277000, "short_term_debt": 79534000, "accounts_payable": 464766000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1045649000, "long_term_debt": 1039573000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1553602000, "total_liabilities": 2599251000, "total_debt": 1119107000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 366667000, "total_equity": 1254026000, "shares_outstanding": 56224000, "operating_cash_flow": 78487000, "stock_based_compensation": 2983000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28332000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28332000, "dividends_paid": 4895000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46834000, "free_cash_flow": 106819000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37348000", "ebitda": "69227000", "netIncome": "7486000", "grossProfit": "206854000", "depreciation": "None", "totalRevenue": "2143933000", "costOfRevenue": "1937079000", "interestIncome": "None", "incomeBeforeTax": "13946000", "interestExpense": "23402000", "operatingIncome": "36431000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6460000", "reportedCurrency": "USD", "netInterestIncome": "-23402000", "nonInterestIncome": "None", "operatingExpenses": "170423000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4006000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1937079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31879000", "sellingGeneralAndAdministrative": "22399000", "netIncomeFromContinuingOperations": "7486000" }, "balance": { "goodwill": "129275000", "inventory": "1071923000", "commonStock": "559000", "currentDebt": "None", "investments": "None", "totalAssets": "3853277000", "longTermDebt": "1039573000", "shortTermDebt": "79534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "9764000", "reportedCurrency": "USD", "retainedEarnings": "366667000", "totalLiabilities": "2599251000", "otherCurrentAssets": "82543000", "totalCurrentAssets": "1767183000", "currentLongTermDebt": "4133000", "longTermInvestments": "105832000", "shortTermInvestments": "None", "currentNetReceivables": "429740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2086094000", "currentAccountsPayable": "464766000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1501985000", "totalShareholderEquity": "1254026000", "capitalLeaseObligations": "458279000", "otherCurrentLiabilities": "424089000", "totalCurrentLiabilities": "1045649000", "otherNonCurrentLiabilities": "131151000", "totalNonCurrentLiabilities": "1553602000", "cashAndShortTermInvestments": "182977000", "commonStockSharesOutstanding": "56224000", "intangibleAssetsExcludingGoodwill": "9764000", "cashAndCashEquivalentsAtCarryingValue": "182977000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7486000", "profitLoss": "None", "dividendPayout": "4895000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "173922000", "operatingCashflow": "78487000", "capitalExpenditures": "28332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46834000", "cashflowFromInvestment": "-28332000", "stockBasedCompensation": "2983000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4895000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23174000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31879000", "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": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "income_statement": { "revenue": 2017468000, "cost_of_revenue": 1802341000, "gross_profit": 215127000, "ebit": 45739000, "ebitda": 77883000, "pretax_income": 25305000, "tax_provision": 6667000, "net_income": 18638000, "net_income_to_common": 18638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179658000, "total_current_assets": 1976355000, "total_assets": 3936947000, "short_term_debt": 73827000, "long_term_debt": 1054590000, "total_debt": 1128417000, "total_liabilities": 2671167000, "total_equity": 1265780000, "shares_outstanding": 58045000, "goodwill_and_intangibles": 139284000 }, "cash_flow": { "operating_cash_flow": -4676000, "capital_expenditure": 36890000, "free_cash_flow": 32214000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312427, "ticker_id": 3066, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45739000", "ebitda": "77883000", "netIncome": "18638000", "grossProfit": "215127000", "depreciation": "None", "totalRevenue": "2017468000", "costOfRevenue": "1802341000", "interestIncome": "None", "incomeBeforeTax": "25305000", "interestExpense": "20434000", "operatingIncome": "48641000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6667000", "reportedCurrency": "USD", "netInterestIncome": "-20434000", "nonInterestIncome": "None", "operatingExpenses": "166486000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3071000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1802341000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32144000", "sellingGeneralAndAdministrative": "23168000", "netIncomeFromContinuingOperations": "18638000" }, "balance": { "goodwill": "129275000", "inventory": "1258337000", "commonStock": "568000", "currentDebt": "None", "investments": "None", "totalAssets": "3936947000", "longTermDebt": "1054590000", "shortTermDebt": "73827000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "10009000", "reportedCurrency": "USD", "retainedEarnings": "381279000", "totalLiabilities": "2671167000", "otherCurrentAssets": "52060000", "totalCurrentAssets": "1976355000", "currentLongTermDebt": "4165000", "longTermInvestments": "104215000", "shortTermInvestments": "456596000", "currentNetReceivables": "486300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1960592000", "currentAccountsPayable": "549040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1430264000", "totalShareholderEquity": "1265780000", "capitalLeaseObligations": "371509000", "otherCurrentLiabilities": "511933000", "totalCurrentLiabilities": "1211053000", "otherNonCurrentLiabilities": "103677000", "totalNonCurrentLiabilities": "1460114000", "cashAndShortTermInvestments": "179658000", "commonStockSharesOutstanding": "58045000", "intangibleAssetsExcludingGoodwill": "10009000", "cashAndCashEquivalentsAtCarryingValue": "179658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18638000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-128539000", "operatingCashflow": "-4676000", "capitalExpenditures": "36890000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8607000", "cashflowFromInvestment": "-35355000", "stockBasedCompensation": "3092000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69402000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32144000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2017468000, "cost_of_revenue": 1802341000, "gross_profit": 215127000, "research_and_development": 3071000, "selling_general_admin": 23168000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45739000, "depreciation_amortisation": 32144000, "ebitda": 77883000, "interest_expense": 20434000, "interest_income": null, "other_non_operating": null, "pretax_income": 25305000, "tax_provision": 6667000, "effective_tax_rate": null, "net_income": 18638000, "net_income_continuing_ops": 18638000, "net_income_to_common": 18638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 179658000, "short_term_investments": 456596000, "net_receivables": 486300000, "inventory": 1258337000, "other_current_assets": null, "total_current_assets": 1976355000, "net_ppe": null, "goodwill": 129275000, "intangible_assets": 10009000, "goodwill_and_intangibles": 139284000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1960592000, "total_assets": 3936947000, "short_term_debt": 73827000, "accounts_payable": 549040000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1211053000, "long_term_debt": 1054590000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1460114000, "total_liabilities": 2671167000, "total_debt": 1128417000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 381279000, "total_equity": 1265780000, "shares_outstanding": 58045000, "operating_cash_flow": -4676000, "stock_based_compensation": 3092000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36890000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35355000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8607000, "free_cash_flow": 32214000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45739000", "ebitda": "77883000", "netIncome": "18638000", "grossProfit": "215127000", "depreciation": "None", "totalRevenue": "2017468000", "costOfRevenue": "1802341000", "interestIncome": "None", "incomeBeforeTax": "25305000", "interestExpense": "20434000", "operatingIncome": "48641000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6667000", "reportedCurrency": "USD", "netInterestIncome": "-20434000", "nonInterestIncome": "None", "operatingExpenses": "166486000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3071000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1802341000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32144000", "sellingGeneralAndAdministrative": "23168000", "netIncomeFromContinuingOperations": "18638000" }, "balance": { "goodwill": "129275000", "inventory": "1258337000", "commonStock": "568000", "currentDebt": "None", "investments": "None", "totalAssets": "3936947000", "longTermDebt": "1054590000", "shortTermDebt": "73827000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "10009000", "reportedCurrency": "USD", "retainedEarnings": "381279000", "totalLiabilities": "2671167000", "otherCurrentAssets": "52060000", "totalCurrentAssets": "1976355000", "currentLongTermDebt": "4165000", "longTermInvestments": "104215000", "shortTermInvestments": "456596000", "currentNetReceivables": "486300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1960592000", "currentAccountsPayable": "549040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1430264000", "totalShareholderEquity": "1265780000", "capitalLeaseObligations": "371509000", "otherCurrentLiabilities": "511933000", "totalCurrentLiabilities": "1211053000", "otherNonCurrentLiabilities": "103677000", "totalNonCurrentLiabilities": "1460114000", "cashAndShortTermInvestments": "179658000", "commonStockSharesOutstanding": "58045000", "intangibleAssetsExcludingGoodwill": "10009000", "cashAndCashEquivalentsAtCarryingValue": "179658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18638000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-128539000", "operatingCashflow": "-4676000", "capitalExpenditures": "36890000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8607000", "cashflowFromInvestment": "-35355000", "stockBasedCompensation": "3092000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69402000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32144000", "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": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "income_statement": { "revenue": 1980835000, "cost_of_revenue": 1780134000, "gross_profit": 200701000, "ebit": 11502000, "ebitda": 44158000, "pretax_income": -6382000, "tax_provision": -2631000, "net_income": -3751000, "net_income_to_common": -3751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228298000, "total_current_assets": 1858507000, "total_assets": 3771676000, "short_term_debt": 73067000, "long_term_debt": 635283000, "total_debt": 708350000, "total_liabilities": 2460337000, "total_equity": 1311339000, "shares_outstanding": 58992000, "goodwill_and_intangibles": 139529000 }, "cash_flow": { "operating_cash_flow": 25431000, "capital_expenditure": 22642000, "free_cash_flow": 48073000, "dividends_paid": 5265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312428, "ticker_id": 3066, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11502000", "ebitda": "44158000", "netIncome": "-3751000", "grossProfit": "200701000", "depreciation": "None", "totalRevenue": "1980835000", "costOfRevenue": "1780134000", "interestIncome": "None", "incomeBeforeTax": "-6382000", "interestExpense": "17884000", "operatingIncome": "9515000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2631000", "reportedCurrency": "USD", "netInterestIncome": "-17884000", "nonInterestIncome": "None", "operatingExpenses": "191186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1971000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1780134000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32656000", "sellingGeneralAndAdministrative": "41755000", "netIncomeFromContinuingOperations": "-3751000" }, "balance": { "goodwill": "129275000", "inventory": "1133069000", "commonStock": "590000", "currentDebt": "None", "investments": "None", "totalAssets": "3771676000", "longTermDebt": "635283000", "shortTermDebt": "73067000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "10254000", "reportedCurrency": "USD", "retainedEarnings": "429675000", "totalLiabilities": "2460337000", "otherCurrentAssets": "48661000", "totalCurrentAssets": "1858507000", "currentLongTermDebt": "4226000", "longTermInvestments": "107157000", "shortTermInvestments": "558214000", "currentNetReceivables": "448479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1913169000", "currentAccountsPayable": "436188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1004824000", "totalShareholderEquity": "1311339000", "capitalLeaseObligations": "365315000", "otherCurrentLiabilities": "880162000", "totalCurrentLiabilities": "1447762000", "otherNonCurrentLiabilities": "80818000", "totalNonCurrentLiabilities": "1012575000", "cashAndShortTermInvestments": "228298000", "commonStockSharesOutstanding": "58992000", "intangibleAssetsExcludingGoodwill": "10254000", "cashAndCashEquivalentsAtCarryingValue": "228298000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3751000", "profitLoss": "None", "dividendPayout": "5265000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "27269000", "operatingCashflow": "25431000", "capitalExpenditures": "22642000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53606000", "cashflowFromInvestment": "-22632000", "stockBasedCompensation": "16410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32656000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1980835000, "cost_of_revenue": 1780134000, "gross_profit": 200701000, "research_and_development": 1971000, "selling_general_admin": 41755000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11502000, "depreciation_amortisation": 32656000, "ebitda": 44158000, "interest_expense": 17884000, "interest_income": null, "other_non_operating": null, "pretax_income": -6382000, "tax_provision": -2631000, "effective_tax_rate": null, "net_income": -3751000, "net_income_continuing_ops": -3751000, "net_income_to_common": -3751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 228298000, "short_term_investments": 558214000, "net_receivables": 448479000, "inventory": 1133069000, "other_current_assets": null, "total_current_assets": 1858507000, "net_ppe": null, "goodwill": 129275000, "intangible_assets": 10254000, "goodwill_and_intangibles": 139529000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1913169000, "total_assets": 3771676000, "short_term_debt": 73067000, "accounts_payable": 436188000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1447762000, "long_term_debt": 635283000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1012575000, "total_liabilities": 2460337000, "total_debt": 708350000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 429675000, "total_equity": 1311339000, "shares_outstanding": 58992000, "operating_cash_flow": 25431000, "stock_based_compensation": 16410000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22642000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22632000, "dividends_paid": 5265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53606000, "free_cash_flow": 48073000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11502000", "ebitda": "44158000", "netIncome": "-3751000", "grossProfit": "200701000", "depreciation": "None", "totalRevenue": "1980835000", "costOfRevenue": "1780134000", "interestIncome": "None", "incomeBeforeTax": "-6382000", "interestExpense": "17884000", "operatingIncome": "9515000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2631000", "reportedCurrency": "USD", "netInterestIncome": "-17884000", "nonInterestIncome": "None", "operatingExpenses": "191186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1971000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1780134000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32656000", "sellingGeneralAndAdministrative": "41755000", "netIncomeFromContinuingOperations": "-3751000" }, "balance": { "goodwill": "129275000", "inventory": "1133069000", "commonStock": "590000", "currentDebt": "None", "investments": "None", "totalAssets": "3771676000", "longTermDebt": "635283000", "shortTermDebt": "73067000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "10254000", "reportedCurrency": "USD", "retainedEarnings": "429675000", "totalLiabilities": "2460337000", "otherCurrentAssets": "48661000", "totalCurrentAssets": "1858507000", "currentLongTermDebt": "4226000", "longTermInvestments": "107157000", "shortTermInvestments": "558214000", "currentNetReceivables": "448479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1913169000", "currentAccountsPayable": "436188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1004824000", "totalShareholderEquity": "1311339000", "capitalLeaseObligations": "365315000", "otherCurrentLiabilities": "880162000", "totalCurrentLiabilities": "1447762000", "otherNonCurrentLiabilities": "80818000", "totalNonCurrentLiabilities": "1012575000", "cashAndShortTermInvestments": "228298000", "commonStockSharesOutstanding": "58992000", "intangibleAssetsExcludingGoodwill": "10254000", "cashAndCashEquivalentsAtCarryingValue": "228298000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3751000", "profitLoss": "None", "dividendPayout": "5265000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "27269000", "operatingCashflow": "25431000", "capitalExpenditures": "22642000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53606000", "cashflowFromInvestment": "-22632000", "stockBasedCompensation": "16410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32656000", "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": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "income_statement": { "revenue": 2183511000, "cost_of_revenue": 1831841000, "gross_profit": 351670000, "ebit": 187723000, "ebitda": 219666000, "pretax_income": 167247000, "tax_provision": -122077000, "net_income": 289324000, "net_income_to_common": 289324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279107000, "total_current_assets": 1989495000, "total_assets": 3863950000, "short_term_debt": 77088000, "long_term_debt": 646603000, "total_debt": 723691000, "total_liabilities": 2528526000, "total_equity": 1335424000, "shares_outstanding": 60609000, "goodwill_and_intangibles": 140193000 }, "cash_flow": { "operating_cash_flow": -2289000, "capital_expenditure": 28559000, "free_cash_flow": 26270000, "dividends_paid": 8686000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312429, "ticker_id": 3066, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "187723000", "ebitda": "219666000", "netIncome": "289324000", "grossProfit": "351670000", "depreciation": "None", "totalRevenue": "2183511000", "costOfRevenue": "1831841000", "interestIncome": "None", "incomeBeforeTax": "167247000", "interestExpense": "20476000", "operatingIncome": "175298000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-122077000", "reportedCurrency": "USD", "netInterestIncome": "-20476000", "nonInterestIncome": "None", "operatingExpenses": "176372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2907000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1831841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31943000", "sellingGeneralAndAdministrative": "25299000", "netIncomeFromContinuingOperations": "289324000" }, "balance": { "goodwill": "129275000", "inventory": "1160395000", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "3863950000", "longTermDebt": "646603000", "shortTermDebt": "77088000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "10918000", "reportedCurrency": "USD", "retainedEarnings": "465856000", "totalLiabilities": "2528526000", "otherCurrentAssets": "182744000", "totalCurrentAssets": "1989495000", "currentLongTermDebt": "4255000", "longTermInvestments": "101765000", "shortTermInvestments": "None", "currentNetReceivables": "367249000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1874455000", "currentAccountsPayable": "391325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1018646000", "totalShareholderEquity": "1335424000", "capitalLeaseObligations": "367788000", "otherCurrentLiabilities": "1000904000", "totalCurrentLiabilities": "1524601000", "otherNonCurrentLiabilities": "62367000", "totalNonCurrentLiabilities": "1003925000", "cashAndShortTermInvestments": "279107000", "commonStockSharesOutstanding": "60609000", "intangibleAssetsExcludingGoodwill": "10918000", "cashAndCashEquivalentsAtCarryingValue": "279107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "289324000", "profitLoss": "None", "dividendPayout": "8686000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "66629000", "operatingCashflow": "-2289000", "capitalExpenditures": "28559000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56558000", "cashflowFromInvestment": "-27287000", "stockBasedCompensation": "2677000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8686000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35611000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31943000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2183511000, "cost_of_revenue": 1831841000, "gross_profit": 351670000, "research_and_development": 2907000, "selling_general_admin": 25299000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 187723000, "depreciation_amortisation": 31943000, "ebitda": 219666000, "interest_expense": 20476000, "interest_income": null, "other_non_operating": null, "pretax_income": 167247000, "tax_provision": -122077000, "effective_tax_rate": null, "net_income": 289324000, "net_income_continuing_ops": 289324000, "net_income_to_common": 289324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 279107000, "short_term_investments": null, "net_receivables": 367249000, "inventory": 1160395000, "other_current_assets": null, "total_current_assets": 1989495000, "net_ppe": null, "goodwill": 129275000, "intangible_assets": 10918000, "goodwill_and_intangibles": 140193000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1874455000, "total_assets": 3863950000, "short_term_debt": 77088000, "accounts_payable": 391325000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1524601000, "long_term_debt": 646603000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1003925000, "total_liabilities": 2528526000, "total_debt": 723691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 465856000, "total_equity": 1335424000, "shares_outstanding": 60609000, "operating_cash_flow": -2289000, "stock_based_compensation": 2677000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28559000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27287000, "dividends_paid": 8686000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56558000, "free_cash_flow": 26270000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "187723000", "ebitda": "219666000", "netIncome": "289324000", "grossProfit": "351670000", "depreciation": "None", "totalRevenue": "2183511000", "costOfRevenue": "1831841000", "interestIncome": "None", "incomeBeforeTax": "167247000", "interestExpense": "20476000", "operatingIncome": "175298000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-122077000", "reportedCurrency": "USD", "netInterestIncome": "-20476000", "nonInterestIncome": "None", "operatingExpenses": "176372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2907000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1831841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31943000", "sellingGeneralAndAdministrative": "25299000", "netIncomeFromContinuingOperations": "289324000" }, "balance": { "goodwill": "129275000", "inventory": "1160395000", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "3863950000", "longTermDebt": "646603000", "shortTermDebt": "77088000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "10918000", "reportedCurrency": "USD", "retainedEarnings": "465856000", "totalLiabilities": "2528526000", "otherCurrentAssets": "182744000", "totalCurrentAssets": "1989495000", "currentLongTermDebt": "4255000", "longTermInvestments": "101765000", "shortTermInvestments": "None", "currentNetReceivables": "367249000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1874455000", "currentAccountsPayable": "391325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1018646000", "totalShareholderEquity": "1335424000", "capitalLeaseObligations": "367788000", "otherCurrentLiabilities": "1000904000", "totalCurrentLiabilities": "1524601000", "otherNonCurrentLiabilities": "62367000", "totalNonCurrentLiabilities": "1003925000", "cashAndShortTermInvestments": "279107000", "commonStockSharesOutstanding": "60609000", "intangibleAssetsExcludingGoodwill": "10918000", "cashAndCashEquivalentsAtCarryingValue": "279107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "289324000", "profitLoss": "None", "dividendPayout": "8686000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "66629000", "operatingCashflow": "-2289000", "capitalExpenditures": "28559000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56558000", "cashflowFromInvestment": "-27287000", "stockBasedCompensation": "2677000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8686000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35611000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31943000", "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": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "income_statement": { "revenue": 2579308000, "cost_of_revenue": 2209696000, "gross_profit": 369612000, "ebit": 196830000, "ebitda": 232141000, "pretax_income": 176015000, "tax_provision": 4600000, "net_income": 171415000, "net_income_to_common": 171415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 347105000, "total_current_assets": 2177754000, "total_assets": 3888753000, "short_term_debt": 917751000, "long_term_debt": 532653000, "total_debt": 1450404000, "total_liabilities": 2817494000, "total_equity": 1071259000, "shares_outstanding": 61404000, "goodwill_and_intangibles": 140858000 }, "cash_flow": { "operating_cash_flow": 269205000, "capital_expenditure": 22989000, "free_cash_flow": 292194000, "dividends_paid": 6640000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312431, "ticker_id": 3066, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "196830000", "ebitda": "232141000", "netIncome": "171415000", "grossProfit": "369612000", "depreciation": "None", "totalRevenue": "2579308000", "costOfRevenue": "2209696000", "interestIncome": "None", "incomeBeforeTax": "176015000", "interestExpense": "20815000", "operatingIncome": "196873000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4600000", "reportedCurrency": "USD", "netInterestIncome": "-20815000", "nonInterestIncome": "None", "operatingExpenses": "172739000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3127000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2209696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35311000", "sellingGeneralAndAdministrative": "23694000", "netIncomeFromContinuingOperations": "171415000" }, "balance": { "goodwill": "129275000", "inventory": "1227329000", "commonStock": "605000", "currentDebt": "None", "investments": "None", "totalAssets": "3888753000", "longTermDebt": "532653000", "shortTermDebt": "917751000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "11583000", "reportedCurrency": "USD", "retainedEarnings": "208724000", "totalLiabilities": "2817494000", "otherCurrentAssets": "75878000", "totalCurrentAssets": "2177754000", "currentLongTermDebt": "846125000", "longTermInvestments": "82800000", "shortTermInvestments": "None", "currentNetReceivables": "527442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1710999000", "currentAccountsPayable": "519933000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1418278000", "shortLongTermDebtTotal": "1725564000", "totalShareholderEquity": "1071259000", "capitalLeaseObligations": "346786000", "otherCurrentLiabilities": "451621000", "totalCurrentLiabilities": "1939588000", "otherNonCurrentLiabilities": "70093000", "totalNonCurrentLiabilities": "877906000", "cashAndShortTermInvestments": "347105000", "commonStockSharesOutstanding": "61404000", "intangibleAssetsExcludingGoodwill": "11583000", "cashAndCashEquivalentsAtCarryingValue": "347105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "171415000", "profitLoss": "None", "dividendPayout": "6640000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "14024000", "operatingCashflow": "269205000", "capitalExpenditures": "22989000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92851000", "cashflowFromInvestment": "-5731000", "stockBasedCompensation": "2874000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6640000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27039000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35311000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2579308000, "cost_of_revenue": 2209696000, "gross_profit": 369612000, "research_and_development": 3127000, "selling_general_admin": 23694000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 196830000, "depreciation_amortisation": 35311000, "ebitda": 232141000, "interest_expense": 20815000, "interest_income": null, "other_non_operating": null, "pretax_income": 176015000, "tax_provision": 4600000, "effective_tax_rate": null, "net_income": 171415000, "net_income_continuing_ops": 171415000, "net_income_to_common": 171415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 347105000, "short_term_investments": null, "net_receivables": 527442000, "inventory": 1227329000, "other_current_assets": null, "total_current_assets": 2177754000, "net_ppe": null, "goodwill": 129275000, "intangible_assets": 11583000, "goodwill_and_intangibles": 140858000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1710999000, "total_assets": 3888753000, "short_term_debt": 917751000, "accounts_payable": 519933000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1939588000, "long_term_debt": 532653000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 877906000, "total_liabilities": 2817494000, "total_debt": 1450404000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 208724000, "total_equity": 1071259000, "shares_outstanding": 61404000, "operating_cash_flow": 269205000, "stock_based_compensation": 2874000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22989000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5731000, "dividends_paid": 6640000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92851000, "free_cash_flow": 292194000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "196830000", "ebitda": "232141000", "netIncome": "171415000", "grossProfit": "369612000", "depreciation": "None", "totalRevenue": "2579308000", "costOfRevenue": "2209696000", "interestIncome": "None", "incomeBeforeTax": "176015000", "interestExpense": "20815000", "operatingIncome": "196873000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4600000", "reportedCurrency": "USD", "netInterestIncome": "-20815000", "nonInterestIncome": "None", "operatingExpenses": "172739000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3127000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2209696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35311000", "sellingGeneralAndAdministrative": "23694000", "netIncomeFromContinuingOperations": "171415000" }, "balance": { "goodwill": "129275000", "inventory": "1227329000", "commonStock": "605000", "currentDebt": "None", "investments": "None", "totalAssets": "3888753000", "longTermDebt": "532653000", "shortTermDebt": "917751000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "11583000", "reportedCurrency": "USD", "retainedEarnings": "208724000", "totalLiabilities": "2817494000", "otherCurrentAssets": "75878000", "totalCurrentAssets": "2177754000", "currentLongTermDebt": "846125000", "longTermInvestments": "82800000", "shortTermInvestments": "None", "currentNetReceivables": "527442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1710999000", "currentAccountsPayable": "519933000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1418278000", "shortLongTermDebtTotal": "1725564000", "totalShareholderEquity": "1071259000", "capitalLeaseObligations": "346786000", "otherCurrentLiabilities": "451621000", "totalCurrentLiabilities": "1939588000", "otherNonCurrentLiabilities": "70093000", "totalNonCurrentLiabilities": "877906000", "cashAndShortTermInvestments": "347105000", "commonStockSharesOutstanding": "61404000", "intangibleAssetsExcludingGoodwill": "11583000", "cashAndCashEquivalentsAtCarryingValue": "347105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "171415000", "profitLoss": "None", "dividendPayout": "6640000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "14024000", "operatingCashflow": "269205000", "capitalExpenditures": "22989000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92851000", "cashflowFromInvestment": "-5731000", "stockBasedCompensation": "2874000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6640000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27039000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35311000", "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": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "income_statement": { "revenue": 1783927000, "cost_of_revenue": 1603022000, "gross_profit": 180905000, "ebit": 46850000, "ebitda": 75066000, "pretax_income": 31941000, "tax_provision": 1928000, "net_income": 30013000, "net_income_to_common": 30013000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190951000, "total_current_assets": 1893351000, "total_assets": 3609970000, "short_term_debt": 73406000, "long_term_debt": 574762000, "total_debt": 648168000, "total_liabilities": 2690659000, "total_equity": 919311000, "shares_outstanding": 60993000, "goodwill_and_intangibles": 141522000 }, "cash_flow": { "operating_cash_flow": 173145000, "capital_expenditure": 17516000, "free_cash_flow": 190661000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312432, "ticker_id": 3066, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:52.440124+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46850000", "ebitda": "75066000", "netIncome": "30013000", "grossProfit": "180905000", "depreciation": "None", "totalRevenue": "1783927000", "costOfRevenue": "1603022000", "interestIncome": "None", "incomeBeforeTax": "31941000", "interestExpense": "14909000", "operatingIncome": "46433000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1928000", "reportedCurrency": "USD", "netInterestIncome": "-14909000", "nonInterestIncome": "None", "operatingExpenses": "134472000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2613000", "otherNonOperatingIncome": "417000", "costofGoodsAndServicesSold": "1603022000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28216000", "sellingGeneralAndAdministrative": "23168000", "netIncomeFromContinuingOperations": "30013000" }, "balance": { "goodwill": "129275000", "inventory": "1241494000", "commonStock": "610000", "currentDebt": "None", "investments": "None", "totalAssets": "3609970000", "longTermDebt": "574762000", "shortTermDebt": "73406000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "12247000", "reportedCurrency": "USD", "retainedEarnings": "64615000", "totalLiabilities": "2690659000", "otherCurrentAssets": "58820000", "totalCurrentAssets": "1893351000", "currentLongTermDebt": "4353000", "longTermInvestments": "84425000", "shortTermInvestments": "None", "currentNetReceivables": "402086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1716619000", "currentAccountsPayable": "351320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1421123000", "shortLongTermDebtTotal": "925641000", "totalShareholderEquity": "919311000", "capitalLeaseObligations": "346526000", "otherCurrentLiabilities": "1296753000", "totalCurrentLiabilities": "1769953000", "otherNonCurrentLiabilities": "345944000", "totalNonCurrentLiabilities": "920706000", "cashAndShortTermInvestments": "190951000", "commonStockSharesOutstanding": "60993000", "intangibleAssetsExcludingGoodwill": "12247000", "cashAndCashEquivalentsAtCarryingValue": "190951000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30013000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-12758000", "operatingCashflow": "173145000", "capitalExpenditures": "17516000", "changeInReceivables": "-109534000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19942000", "cashflowFromInvestment": "-623564000", "stockBasedCompensation": "3765000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-470361000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2602000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28216000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1783927000, "cost_of_revenue": 1603022000, "gross_profit": 180905000, "research_and_development": 2613000, "selling_general_admin": 23168000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46850000, "depreciation_amortisation": 28216000, "ebitda": 75066000, "interest_expense": 14909000, "interest_income": null, "other_non_operating": null, "pretax_income": 31941000, "tax_provision": 1928000, "effective_tax_rate": null, "net_income": 30013000, "net_income_continuing_ops": 30013000, "net_income_to_common": 30013000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190951000, "short_term_investments": null, "net_receivables": 402086000, "inventory": 1241494000, "other_current_assets": null, "total_current_assets": 1893351000, "net_ppe": null, "goodwill": 129275000, "intangible_assets": 12247000, "goodwill_and_intangibles": 141522000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1716619000, "total_assets": 3609970000, "short_term_debt": 73406000, "accounts_payable": 351320000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1769953000, "long_term_debt": 574762000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 920706000, "total_liabilities": 2690659000, "total_debt": 648168000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 64615000, "total_equity": 919311000, "shares_outstanding": 60993000, "operating_cash_flow": 173145000, "stock_based_compensation": 3765000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17516000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -623564000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19942000, "free_cash_flow": 190661000, "net_change_in_cash": -470361000 }, "raw_data": { "income": { "ebit": "46850000", "ebitda": "75066000", "netIncome": "30013000", "grossProfit": "180905000", "depreciation": "None", "totalRevenue": "1783927000", "costOfRevenue": "1603022000", "interestIncome": "None", "incomeBeforeTax": "31941000", "interestExpense": "14909000", "operatingIncome": "46433000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1928000", "reportedCurrency": "USD", "netInterestIncome": "-14909000", "nonInterestIncome": "None", "operatingExpenses": "134472000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2613000", "otherNonOperatingIncome": "417000", "costofGoodsAndServicesSold": "1603022000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28216000", "sellingGeneralAndAdministrative": "23168000", "netIncomeFromContinuingOperations": "30013000" }, "balance": { "goodwill": "129275000", "inventory": "1241494000", "commonStock": "610000", "currentDebt": "None", "investments": "None", "totalAssets": "3609970000", "longTermDebt": "574762000", "shortTermDebt": "73406000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "12247000", "reportedCurrency": "USD", "retainedEarnings": "64615000", "totalLiabilities": "2690659000", "otherCurrentAssets": "58820000", "totalCurrentAssets": "1893351000", "currentLongTermDebt": "4353000", "longTermInvestments": "84425000", "shortTermInvestments": "None", "currentNetReceivables": "402086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1716619000", "currentAccountsPayable": "351320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1421123000", "shortLongTermDebtTotal": "925641000", "totalShareholderEquity": "919311000", "capitalLeaseObligations": "346526000", "otherCurrentLiabilities": "1296753000", "totalCurrentLiabilities": "1769953000", "otherNonCurrentLiabilities": "345944000", "totalNonCurrentLiabilities": "920706000", "cashAndShortTermInvestments": "190951000", "commonStockSharesOutstanding": "60993000", "intangibleAssetsExcludingGoodwill": "12247000", "cashAndCashEquivalentsAtCarryingValue": "190951000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30013000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-12758000", "operatingCashflow": "173145000", "capitalExpenditures": "17516000", "changeInReceivables": "-109534000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19942000", "cashflowFromInvestment": "-623564000", "stockBasedCompensation": "3765000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-470361000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2602000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28216000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "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" } ], "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" ] } } }