{ "ticker": { "uuid": "143d7dfa-b658-4288-bde0-9947b567f33a", "symbol": "AHR", "name": "American Healthcare REIT, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Healthcare Facilities", "page_url": "https://sharemaestro.com/factors/ticker/143d7dfa-b658-4288-bde0-9947b567f33a/", "api_url": "https://sharemaestro.com/factors/api/tickers/143d7dfa-b658-4288-bde0-9947b567f33a/" }, "ticker_metadata": { "id": 129, "uuid": "143d7dfa-b658-4288-bde0-9947b567f33a", "symbol": "AHR", "name": "American Healthcare REIT, Inc.", "asset_type": "equity", "market_cap": 10106654000, "stock_exchange_id": 3, "industry": "Reit - Healthcare Facilities", "sector": "Real Estate", "description": "American Healthcare REIT, Inc. is a prominent real estate investment trust (REIT) focused on acquiring and managing a diversified portfolio of premium healthcare facilities across the United States, including senior housing, skilled nursing, and medical office properties. The company partners with leading operators in the healthcare sector to provide stable cash flows and long-term growth, all while enhancing the quality of care for residents and patients. As the healthcare real estate market continues to grow, American Healthcare REIT presents an attractive investment proposition for institutional investors seeking exposure to a vital and resilient segment of the economy.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "143d7dfa-b658-4288-bde0-9947b567f33a", "symbol": "AHR", "name": "American Healthcare REIT, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Healthcare Facilities", "page_url": "https://sharemaestro.com/factors/ticker/143d7dfa-b658-4288-bde0-9947b567f33a/", "api_url": "https://sharemaestro.com/factors/api/tickers/143d7dfa-b658-4288-bde0-9947b567f33a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.09, "value": 0.05, "quality": 0.14, "momentum": 0.82, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 47.48, "market_cap": 8924815600, "pe_ratio": 88.9608, "earnings_yield": 0.0112, "ebitda_to_ev": 0.0364, "shareholder_yield": 0.0191, "roe": 0.0288, "piotroski_f_score": 5, "momentum_12_1": 0.4918, "volatility_252d": 0.2264 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "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": "2026-06-07T06:51:56.858551+00:00", "batch_id": "" }, "size": { "price_close": 47.48, "market_cap": 8924815600, "market_cap_usd": 8924815600, "enterprise_value": 9958763600, "shares_outstanding": 187970000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 88.9608, "pb_ratio": 2.5634, "ptbv_ratio": 2.9786, "ps_ratio": 3.7653, "pcf_ratio": 27.7268, "pfcf_ratio": 17.6928, "ev_ebitda": 27.4719, "ev_ebit": 71.3363, "ev_sales": 4.2015, "ev_fcf": 19.7425, "earnings_yield": 0.0112, "fcf_yield": 0.0507, "price_to_sales": 3.7653, "price_to_book": 2.5634, "price_to_cashflow": 27.7268, "ebitda_to_ev": 0.0364, "sales_yield": 0.238 }, "yield": { "dividend_yield": 0.0191, "buyback_yield": 0, "shareholder_yield": 0.0191, "debt_paydown_yield": null, "total_yield": 0.0191 }, "quality": { "gross_margin": 0.0957, "operating_margin": 0.0589, "net_margin": 0.0423, "ebitda_margin": 0.1529, "fcf_margin": 0.2128, "roe": 0.0288, "roa": 0.0179, "roic": 0.0232, "roc_greenblatt": null, "asset_turnover": 0.4234, "cash_conversion": 5.0281, "accruals_ratio": -0.0396, "sbc_to_revenue": 0.0071, "piotroski_f_score": 5, "altman_z_score": 2.7499, "earnings_stability_5y": 3.4174, "revenue_stability_5y": 0.2662, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0405, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.5966, "net_debt_to_ebitda": 2.8522, "debt_to_assets": 0.206, "interest_coverage": 1.7098, "current_ratio": 2.8504, "quick_ratio": 2.7204, "net_debt": 1033948000, "local_beta": 0.0011, "volatility_252d": 0.2264, "volatility_60d": 0.5368, "max_drawdown_12m": -0.0978, "risk_adjusted_momentum": 2.172 }, "growth": { "revenue_growth_1y": 0.1224, "revenue_growth_3y_cagr": 0.118, "revenue_growth_5y_cagr": 0.1379, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 1.0034, "fcf_growth_1y": 0.5018, "book_value_growth_1y": 0.1498, "revenue_growth": 0.1224, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0818, "price_return_3m": -0.0734, "price_return_6m": -0.0424, "price_return_9m": 0.1297, "price_return_12m": 0.3698, "price_return_12m_ex1m": 0.4918, "momentum_6m": -0.0424, "momentum_12m": 0.3698, "momentum_12_1": 0.4918, "distance_from_52w_high": -0.0863, "distance_from_52w_low": 0.3729, "relative_strength": 0.2698 }, "raw_ttm": { "revenue_ttm": 2370294000, "gross_profit_ttm": 226850000, "ebit_ttm": 139603000, "ebitda_ttm": 362507000, "net_income_ttm": 100323000, "eps_diluted_ttm": 0.5337, "operating_cash_flow_ttm": 321884000, "capital_expenditure_ttm": 182548000, "fcf_ttm": 504432000, "dividends_paid_ttm": 170796000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 81648000, "cash_and_equivalents": 119380000, "total_current_assets": 448298000, "total_current_liabilities": 157278000, "net_ppe": null, "total_assets": 5598658000, "total_debt": 1153328000, "total_equity": 3481675000, "net_working_capital": 328918000, "book_value_per_share": 18.5225, "retained_earnings": -1583441000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2996309000, "tangible_book_per_share": 15.9404 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 92, "rank_pb": 58, "rank_ptbv": 55, "rank_ps": 71, "rank_pcf": 85, "rank_ev_ebitda": 85, "rank_ev_ebit": 95, "rank_earnings_yield": 92, "rank_fcf_yield": 67, "rank_dividend_yield": 36, "rank_shareholder_yield": 36, "rank_total_yield": 37, "rank_roe": 66, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 93, "rank_fcf_margin": 44, "rank_piotroski": 57, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 3, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 31, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 29 }, "composites": { "value_composite": 95, "quality_composite": 86, "momentum_composite": 18, "growth_composite": 7, "yield_composite": 25, "svqf_composite": 96, "vc1_composite": 94, "vc2_composite": 90, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 91, "quality_value_composite": 0.0837, "os_score": 0.09, "value_percentile": 0.05, "quality_percentile": 0.14, "momentum_percentile": 0.82, "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": 2, "small_cap_core_rank": 91, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3493, "ticker_id": 129, "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": "2026-06-07T06:51:56.858551+00:00", "batch_id": "", "os_score_delta": null, "price_close": 47.48, "market_cap": 8924815600, "market_cap_usd": 8924815600, "enterprise_value": 9958763600, "shares_outstanding": 187970000, "fx_rate_to_usd": null, "pe_ratio": 88.96081258, "pb_ratio": 2.56336838, "ptbv_ratio": 2.97860321, "ps_ratio": 3.76527789, "pcf_ratio": 27.72680717, "pfcf_ratio": 17.6928022, "ev_ebitda": 27.47192082, "ev_ebit": 71.33631512, "ev_sales": 4.20148876, "ev_fcf": 19.74252942, "earnings_yield": 0.0112409, "fcf_yield": 0.05065207, "dividend_yield": 0.0191372, "buyback_yield": 0, "shareholder_yield": 0.0191372, "debt_paydown_yield": null, "total_yield": 0.0191372, "gross_margin": 0.09570543, "operating_margin": 0.05889691, "net_margin": 0.04232513, "ebitda_margin": 0.15293757, "fcf_margin": 0.21281411, "roe": 0.02881458, "roa": 0.01791912, "roic": 0.02318667, "roc_greenblatt": null, "asset_turnover": 0.42336824, "cash_conversion": 5.0280793, "accruals_ratio": -0.03957395, "sbc_to_revenue": 0.00714173, "debt_to_equity": 0.59663897, "net_debt_to_ebitda": 2.85221527, "debt_to_assets": 0.2060008, "interest_coverage": 1.7098153, "current_ratio": 2.85035415, "quick_ratio": 2.72038683, "net_debt": 1033948000, "revenue_growth_1y": 0.12243754, "revenue_growth_3y_cagr": 0.11796771, "revenue_growth_5y_cagr": 0.13792031, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 1.00339805, "fcf_growth_1y": 0.50176843, "book_value_growth_1y": 0.14978962, "piotroski_f_score": 5, "altman_z_score": 2.74988377, "earnings_stability_5y": 3.417385, "revenue_stability_5y": 0.266194, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08180236, "price_return_3m": -0.07335124, "price_return_6m": -0.04240214, "price_return_9m": 0.12966928, "price_return_12m": 0.36976421, "price_return_12m_ex1m": 0.4917967, "distance_from_52w_high": -0.0862993, "distance_from_52w_low": 0.37286141, "relative_strength": 0.26980063, "local_beta": 0.0011, "volatility_252d": 0.226422, "volatility_60d": 0.536832, "max_drawdown_12m": -0.09781678, "revenue_ttm": 2370294000, "gross_profit_ttm": 226850000, "ebit_ttm": 139603000, "ebitda_ttm": 362507000, "net_income_ttm": 100323000, "eps_diluted_ttm": 0.53371815, "operating_cash_flow_ttm": 321884000, "capital_expenditure_ttm": 182548000, "fcf_ttm": 504432000, "dividends_paid_ttm": 170796000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 81648000, "cash_and_equivalents": 119380000, "total_current_assets": 448298000, "total_current_liabilities": 157278000, "net_ppe": null, "total_assets": 5598658000, "total_debt": 1153328000, "total_equity": 3481675000, "net_working_capital": 328918000, "book_value_per_share": 18.52250359, "retained_earnings": -1583441000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2996309000, "tangible_book_per_share": 15.9403575, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 92, "rank_pb": 58, "rank_ptbv": 55, "rank_ps": 71, "rank_pcf": 85, "rank_ev_ebitda": 85, "rank_ev_ebit": 95, "rank_earnings_yield": 92, "rank_fcf_yield": 67, "rank_dividend_yield": 36, "rank_shareholder_yield": 36, "rank_total_yield": 37, "rank_roe": 66, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 93, "rank_fcf_margin": 44, "rank_piotroski": 57, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 3, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 31, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 29, "value_composite": 95, "quality_composite": 86, "momentum_composite": 18, "growth_composite": 7, "yield_composite": 25, "svqf_composite": 96, "vc1_composite": 94, "vc2_composite": 90, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 91, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 47.48, "os": 0.09, "value": 0.05, "quality": 0.14, "momentum": 0.82, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 88.9608, "earnings_yield": 0.0112, "shareholder_yield": 0.0191, "roe": 0.0288, "momentum_12_1": 0.4918, "complete_fields": { "id": 3493, "ticker_id": 129, "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": "2026-06-07T06:51:56.858551+00:00", "batch_id": "", "os_score_delta": null, "price_close": 47.48, "market_cap": 8924815600, "market_cap_usd": 8924815600, "enterprise_value": 9958763600, "shares_outstanding": 187970000, "fx_rate_to_usd": null, "pe_ratio": 88.96081258, "pb_ratio": 2.56336838, "ptbv_ratio": 2.97860321, "ps_ratio": 3.76527789, "pcf_ratio": 27.72680717, "pfcf_ratio": 17.6928022, "ev_ebitda": 27.47192082, "ev_ebit": 71.33631512, "ev_sales": 4.20148876, "ev_fcf": 19.74252942, "earnings_yield": 0.0112409, "fcf_yield": 0.05065207, "dividend_yield": 0.0191372, "buyback_yield": 0, "shareholder_yield": 0.0191372, "debt_paydown_yield": null, "total_yield": 0.0191372, "gross_margin": 0.09570543, "operating_margin": 0.05889691, "net_margin": 0.04232513, "ebitda_margin": 0.15293757, "fcf_margin": 0.21281411, "roe": 0.02881458, "roa": 0.01791912, "roic": 0.02318667, "roc_greenblatt": null, "asset_turnover": 0.42336824, "cash_conversion": 5.0280793, "accruals_ratio": -0.03957395, "sbc_to_revenue": 0.00714173, "debt_to_equity": 0.59663897, "net_debt_to_ebitda": 2.85221527, "debt_to_assets": 0.2060008, "interest_coverage": 1.7098153, "current_ratio": 2.85035415, "quick_ratio": 2.72038683, "net_debt": 1033948000, "revenue_growth_1y": 0.12243754, "revenue_growth_3y_cagr": 0.11796771, "revenue_growth_5y_cagr": 0.13792031, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 1.00339805, "fcf_growth_1y": 0.50176843, "book_value_growth_1y": 0.14978962, "piotroski_f_score": 5, "altman_z_score": 2.74988377, "earnings_stability_5y": 3.417385, "revenue_stability_5y": 0.266194, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08180236, "price_return_3m": -0.07335124, "price_return_6m": -0.04240214, "price_return_9m": 0.12966928, "price_return_12m": 0.36976421, "price_return_12m_ex1m": 0.4917967, "distance_from_52w_high": -0.0862993, "distance_from_52w_low": 0.37286141, "relative_strength": 0.26980063, "local_beta": 0.0011, "volatility_252d": 0.226422, "volatility_60d": 0.536832, "max_drawdown_12m": -0.09781678, "revenue_ttm": 2370294000, "gross_profit_ttm": 226850000, "ebit_ttm": 139603000, "ebitda_ttm": 362507000, "net_income_ttm": 100323000, "eps_diluted_ttm": 0.53371815, "operating_cash_flow_ttm": 321884000, "capital_expenditure_ttm": 182548000, "fcf_ttm": 504432000, "dividends_paid_ttm": 170796000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 81648000, "cash_and_equivalents": 119380000, "total_current_assets": 448298000, "total_current_liabilities": 157278000, "net_ppe": null, "total_assets": 5598658000, "total_debt": 1153328000, "total_equity": 3481675000, "net_working_capital": 328918000, "book_value_per_share": 18.52250359, "retained_earnings": -1583441000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2996309000, "tangible_book_per_share": 15.9403575, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 92, "rank_pb": 58, "rank_ptbv": 55, "rank_ps": 71, "rank_pcf": 85, "rank_ev_ebitda": 85, "rank_ev_ebit": 95, "rank_earnings_yield": 92, "rank_fcf_yield": 67, "rank_dividend_yield": 36, "rank_shareholder_yield": 36, "rank_total_yield": 37, "rank_roe": 66, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 93, "rank_fcf_margin": 44, "rank_piotroski": 57, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 3, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 31, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 29, "value_composite": 95, "quality_composite": 86, "momentum_composite": 18, "growth_composite": 7, "yield_composite": 25, "svqf_composite": 96, "vc1_composite": 94, "vc2_composite": 90, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 91, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "income_statement": { "revenue": 2260123000, "cost_of_revenue": 2220432000, "gross_profit": 39691000, "ebit": 134422000, "ebitda": 321981000, "pretax_income": 48647000, "tax_provision": -22171000, "net_income": 69806000, "net_income_to_common": 69806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114836000, "total_current_assets": 319149000, "total_assets": 5426226000, "short_term_debt": 0, "long_term_debt": 1000827000, "total_debt": 1000827000, "total_liabilities": 2065611000, "total_equity": 3320638000, "shares_outstanding": 166850000, "goodwill_and_intangibles": 488178000 }, "cash_flow": { "operating_cash_flow": 294441000, "capital_expenditure": 128562000, "free_cash_flow": 423003000, "dividends_paid": 163522000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211821, "ticker_id": 129, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134422000", "ebitda": "321981000", "netIncome": "69806000", "grossProfit": "39691000", "depreciation": "None", "totalRevenue": "2260123000", "costOfRevenue": "2220432000", "interestIncome": "67170000", "incomeBeforeTax": "48647000", "interestExpense": "85775000", "operatingIncome": "167832000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-22171000", "reportedCurrency": "USD", "netInterestIncome": "-85775000", "nonInterestIncome": "None", "operatingExpenses": "-128141000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2220432000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187559000", "sellingGeneralAndAdministrative": "58735000000", "netIncomeFromContinuingOperations": "70818000" }, "balance": { "goodwill": "234942000", "inventory": "18838000", "commonStock": "1852000", "currentDebt": "None", "investments": "None", "totalAssets": "5426226000", "longTermDebt": "1000827000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "253236000", "reportedCurrency": "USD", "retainedEarnings": "-1559279000", "totalLiabilities": "2065611000", "otherCurrentAssets": "None", "totalCurrentAssets": "319149000", "currentLongTermDebt": "549761000", "longTermInvestments": "95752000", "shortTermInvestments": "None", "currentNetReceivables": "204313000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "759180000", "currentAccountsPayable": "317742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4318818000", "shortLongTermDebtTotal": "1588710000", "totalShareholderEquity": "3320638000", "capitalLeaseObligations": "135603000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "867503000", "otherNonCurrentLiabilities": "61678000", "totalNonCurrentLiabilities": "2065610999", "cashAndShortTermInvestments": "114836000", "commonStockSharesOutstanding": "166850000", "intangibleAssetsExcludingGoodwill": "253236000", "cashAndCashEquivalentsAtCarryingValue": "114836000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70818000", "profitLoss": "None", "dividendPayout": "163522000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "294441000", "capitalExpenditures": "128562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "817497000", "cashflowFromInvestment": "-1083548000", "stockBasedCompensation": "14621000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163522000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "238000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187559000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2260123000, "cost_of_revenue": 2220432000, "gross_profit": 39691000, "research_and_development": null, "selling_general_admin": 58735000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134422000, "depreciation_amortisation": 187559000, "ebitda": 321981000, "interest_expense": 85775000, "interest_income": null, "other_non_operating": null, "pretax_income": 48647000, "tax_provision": -22171000, "effective_tax_rate": null, "net_income": 69806000, "net_income_continuing_ops": 70818000, "net_income_to_common": 69806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114836000, "short_term_investments": null, "net_receivables": 204313000, "inventory": 18838000, "other_current_assets": null, "total_current_assets": 319149000, "net_ppe": null, "goodwill": 234942000, "intangible_assets": 253236000, "goodwill_and_intangibles": 488178000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 759180000, "total_assets": 5426226000, "short_term_debt": 0, "accounts_payable": 317742000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 867503000, "long_term_debt": 1000827000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2065610999, "total_liabilities": 2065611000, "total_debt": 1000827000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1559279000, "total_equity": 3320638000, "shares_outstanding": 166850000, "operating_cash_flow": 294441000, "stock_based_compensation": 14621000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128562000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1083548000, "dividends_paid": 163522000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 817497000, "free_cash_flow": 423003000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134422000", "ebitda": "321981000", "netIncome": "69806000", "grossProfit": "39691000", "depreciation": "None", "totalRevenue": "2260123000", "costOfRevenue": "2220432000", "interestIncome": "67170000", "incomeBeforeTax": "48647000", "interestExpense": "85775000", "operatingIncome": "167832000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-22171000", "reportedCurrency": "USD", "netInterestIncome": "-85775000", "nonInterestIncome": "None", "operatingExpenses": "-128141000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2220432000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187559000", "sellingGeneralAndAdministrative": "58735000000", "netIncomeFromContinuingOperations": "70818000" }, "balance": { "goodwill": "234942000", "inventory": "18838000", "commonStock": "1852000", "currentDebt": "None", "investments": "None", "totalAssets": "5426226000", "longTermDebt": "1000827000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "253236000", "reportedCurrency": "USD", "retainedEarnings": "-1559279000", "totalLiabilities": "2065611000", "otherCurrentAssets": "None", "totalCurrentAssets": "319149000", "currentLongTermDebt": "549761000", "longTermInvestments": "95752000", "shortTermInvestments": "None", "currentNetReceivables": "204313000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "759180000", "currentAccountsPayable": "317742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4318818000", "shortLongTermDebtTotal": "1588710000", "totalShareholderEquity": "3320638000", "capitalLeaseObligations": "135603000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "867503000", "otherNonCurrentLiabilities": "61678000", "totalNonCurrentLiabilities": "2065610999", "cashAndShortTermInvestments": "114836000", "commonStockSharesOutstanding": "166850000", "intangibleAssetsExcludingGoodwill": "253236000", "cashAndCashEquivalentsAtCarryingValue": "114836000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70818000", "profitLoss": "None", "dividendPayout": "163522000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "294441000", "capitalExpenditures": "128562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "817497000", "cashflowFromInvestment": "-1083548000", "stockBasedCompensation": "14621000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163522000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "238000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187559000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "income_statement": { "revenue": 2070668000, "cost_of_revenue": 1653893000, "gross_profit": 416775000, "ebit": 93843000, "ebitda": 315480000, "pretax_income": -33887000, "tax_provision": 1713000, "net_income": -37812000, "net_income_to_common": -37812000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76702000, "total_current_assets": 354895000, "total_assets": 4488057000, "short_term_debt": 688534000, "long_term_debt": 1016941000, "total_debt": 1705475000, "total_liabilities": 2183895000, "total_equity": 2261231000, "shares_outstanding": 130637539, "goodwill_and_intangibles": 396415000 }, "cash_flow": { "operating_cash_flow": 176087000, "capital_expenditure": 91940000, "free_cash_flow": 268027000, "dividends_paid": 120895000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211826, "ticker_id": 129, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93843000", "ebitda": "315480000", "netIncome": "-37812000", "grossProfit": "416775000", "depreciation": "None", "totalRevenue": "2070668000", "costOfRevenue": "1653893000", "interestIncome": "124016000", "incomeBeforeTax": "-33887000", "interestExpense": "127730000", "operatingIncome": "136785000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1713000", "reportedCurrency": "USD", "netInterestIncome": "-127730000", "nonInterestIncome": "None", "operatingExpenses": "279990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1653893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221637000", "sellingGeneralAndAdministrative": "100798000", "netIncomeFromContinuingOperations": "-35600000" }, "balance": { "goodwill": "234942000", "inventory": "19477000", "commonStock": "1564000", "currentDebt": "None", "investments": "None", "totalAssets": "4488057000", "longTermDebt": "1016941000", "shortTermDebt": "688534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "161473000", "reportedCurrency": "USD", "retainedEarnings": "-1458089000", "totalLiabilities": "2183895000", "otherCurrentAssets": "47612000", "totalCurrentAssets": "354895000", "currentLongTermDebt": "688534000", "longTermInvestments": "105188000", "shortTermInvestments": "None", "currentNetReceivables": "211104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4133162000", "currentAccountsPayable": "258324000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3530635000", "shortLongTermDebtTotal": "1870714000", "totalShareholderEquity": "2261231000", "capitalLeaseObligations": "165239000", "otherCurrentLiabilities": "180300000", "totalCurrentLiabilities": "946858000", "otherNonCurrentLiabilities": "54857000", "totalNonCurrentLiabilities": "1237037000", "cashAndShortTermInvestments": "76702000", "commonStockSharesOutstanding": "130637539", "intangibleAssetsExcludingGoodwill": "161473000", "cashAndCashEquivalentsAtCarryingValue": "76702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35600000", "profitLoss": "None", "dividendPayout": "120895000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "176087000", "capitalExpenditures": "91940000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134743000", "cashflowFromInvestment": "-8734000", "stockBasedCompensation": "9870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120895000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221637000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2070668000, "cost_of_revenue": 1653893000, "gross_profit": 416775000, "research_and_development": null, "selling_general_admin": 100798000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93843000, "depreciation_amortisation": 221637000, "ebitda": 315480000, "interest_expense": 127730000, "interest_income": null, "other_non_operating": null, "pretax_income": -33887000, "tax_provision": 1713000, "effective_tax_rate": null, "net_income": -37812000, "net_income_continuing_ops": -35600000, "net_income_to_common": -37812000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76702000, "short_term_investments": null, "net_receivables": 211104000, "inventory": 19477000, "other_current_assets": null, "total_current_assets": 354895000, "net_ppe": null, "goodwill": 234942000, "intangible_assets": 161473000, "goodwill_and_intangibles": 396415000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4133162000, "total_assets": 4488057000, "short_term_debt": 688534000, "accounts_payable": 258324000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 946858000, "long_term_debt": 1016941000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1237037000, "total_liabilities": 2183895000, "total_debt": 1705475000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1458089000, "total_equity": 2261231000, "shares_outstanding": 130637539, "operating_cash_flow": 176087000, "stock_based_compensation": 9870000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 91940000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8734000, "dividends_paid": 120895000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -134743000, "free_cash_flow": 268027000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93843000", "ebitda": "315480000", "netIncome": "-37812000", "grossProfit": "416775000", "depreciation": "None", "totalRevenue": "2070668000", "costOfRevenue": "1653893000", "interestIncome": "124016000", "incomeBeforeTax": "-33887000", "interestExpense": "127730000", "operatingIncome": "136785000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1713000", "reportedCurrency": "USD", "netInterestIncome": "-127730000", "nonInterestIncome": "None", "operatingExpenses": "279990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1653893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221637000", "sellingGeneralAndAdministrative": "100798000", "netIncomeFromContinuingOperations": "-35600000" }, "balance": { "goodwill": "234942000", "inventory": "19477000", "commonStock": "1564000", "currentDebt": "None", "investments": "None", "totalAssets": "4488057000", "longTermDebt": "1016941000", "shortTermDebt": "688534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "161473000", "reportedCurrency": "USD", "retainedEarnings": "-1458089000", "totalLiabilities": "2183895000", "otherCurrentAssets": "47612000", "totalCurrentAssets": "354895000", "currentLongTermDebt": "688534000", "longTermInvestments": "105188000", "shortTermInvestments": "None", "currentNetReceivables": "211104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4133162000", "currentAccountsPayable": "258324000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3530635000", "shortLongTermDebtTotal": "1870714000", "totalShareholderEquity": "2261231000", "capitalLeaseObligations": "165239000", "otherCurrentLiabilities": "180300000", "totalCurrentLiabilities": "946858000", "otherNonCurrentLiabilities": "54857000", "totalNonCurrentLiabilities": "1237037000", "cashAndShortTermInvestments": "76702000", "commonStockSharesOutstanding": "130637539", "intangibleAssetsExcludingGoodwill": "161473000", "cashAndCashEquivalentsAtCarryingValue": "76702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35600000", "profitLoss": "None", "dividendPayout": "120895000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "176087000", "capitalExpenditures": "91940000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134743000", "cashflowFromInvestment": "-8734000", "stockBasedCompensation": "9870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120895000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221637000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "income_statement": { "revenue": 1859143000, "cost_of_revenue": 1502310000, "gross_profit": 356833000, "ebit": 86967000, "ebitda": 324263000, "pretax_income": -76224000, "tax_provision": 663000, "net_income": -71469000, "net_income_to_common": -71469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43445000, "total_current_assets": 297096000, "total_assets": 4577933000, "short_term_debt": 1449469000, "long_term_debt": 1344152000, "total_debt": 2793621000, "total_liabilities": 3118755000, "total_equity": 1270321000, "shares_outstanding": 66047114, "goodwill_and_intangibles": 415412000 }, "cash_flow": { "operating_cash_flow": 98535000, "capital_expenditure": 99791000, "free_cash_flow": 198326000, "dividends_paid": 76284000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211831, "ticker_id": 129, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86967000", "ebitda": "324263000", "netIncome": "-71469000", "grossProfit": "356833000", "depreciation": "None", "totalRevenue": "1859143000", "costOfRevenue": "1502310000", "interestIncome": "158908000", "incomeBeforeTax": "-76224000", "interestExpense": "163191000", "operatingIncome": "76719000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "663000", "reportedCurrency": "USD", "netInterestIncome": "-163191000", "nonInterestIncome": "None", "operatingExpenses": "280114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1502310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237296000", "sellingGeneralAndAdministrative": "104985000", "netIncomeFromContinuingOperations": "-76887000" }, "balance": { "goodwill": "234942000", "inventory": "19472000", "commonStock": "661000", "currentDebt": "None", "investments": "None", "totalAssets": "4577933000", "longTermDebt": "1344152000", "shortTermDebt": "1449469000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "180470000", "reportedCurrency": "USD", "retainedEarnings": "-1276222000", "totalLiabilities": "3118755000", "otherCurrentAssets": "48800000", "totalCurrentAssets": "297096000", "currentLongTermDebt": "1223967000", "longTermInvestments": "107546000", "shortTermInvestments": "1463000", "currentNetReceivables": "185379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4280837000", "currentAccountsPayable": "242905000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3653284000", "shortLongTermDebtTotal": "3019123000", "totalShareholderEquity": "1270321000", "capitalLeaseObligations": "225502000", "otherCurrentLiabilities": "-225502000", "totalCurrentLiabilities": "1466872000", "otherNonCurrentLiabilities": "82229000", "totalNonCurrentLiabilities": "1651883000", "cashAndShortTermInvestments": "43445000", "commonStockSharesOutstanding": "66047114", "intangibleAssetsExcludingGoodwill": "180470000", "cashAndCashEquivalentsAtCarryingValue": "43445000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76887000", "profitLoss": "None", "dividendPayout": "76284000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "98535000", "capitalExpenditures": "99791000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129062000", "cashflowFromInvestment": "9396000", "stockBasedCompensation": "5468000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76284000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-469000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237296000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1859143000, "cost_of_revenue": 1502310000, "gross_profit": 356833000, "research_and_development": 0.04, "selling_general_admin": 104985000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86967000, "depreciation_amortisation": 237296000, "ebitda": 324263000, "interest_expense": 163191000, "interest_income": null, "other_non_operating": null, "pretax_income": -76224000, "tax_provision": 663000, "effective_tax_rate": null, "net_income": -71469000, "net_income_continuing_ops": -76887000, "net_income_to_common": -71469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43445000, "short_term_investments": 1463000, "net_receivables": 185379000, "inventory": 19472000, "other_current_assets": null, "total_current_assets": 297096000, "net_ppe": null, "goodwill": 234942000, "intangible_assets": 180470000, "goodwill_and_intangibles": 415412000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4280837000, "total_assets": 4577933000, "short_term_debt": 1449469000, "accounts_payable": 242905000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1466872000, "long_term_debt": 1344152000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1651883000, "total_liabilities": 3118755000, "total_debt": 2793621000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1276222000, "total_equity": 1270321000, "shares_outstanding": 66047114, "operating_cash_flow": 98535000, "stock_based_compensation": 5468000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99791000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9396000, "dividends_paid": 76284000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -129062000, "free_cash_flow": 198326000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86967000", "ebitda": "324263000", "netIncome": "-71469000", "grossProfit": "356833000", "depreciation": "None", "totalRevenue": "1859143000", "costOfRevenue": "1502310000", "interestIncome": "158908000", "incomeBeforeTax": "-76224000", "interestExpense": "163191000", "operatingIncome": "76719000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "663000", "reportedCurrency": "USD", "netInterestIncome": "-163191000", "nonInterestIncome": "None", "operatingExpenses": "280114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1502310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237296000", "sellingGeneralAndAdministrative": "104985000", "netIncomeFromContinuingOperations": "-76887000" }, "balance": { "goodwill": "234942000", "inventory": "19472000", "commonStock": "661000", "currentDebt": "None", "investments": "None", "totalAssets": "4577933000", "longTermDebt": "1344152000", "shortTermDebt": "1449469000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "180470000", "reportedCurrency": "USD", "retainedEarnings": "-1276222000", "totalLiabilities": "3118755000", "otherCurrentAssets": "48800000", "totalCurrentAssets": "297096000", "currentLongTermDebt": "1223967000", "longTermInvestments": "107546000", "shortTermInvestments": "1463000", "currentNetReceivables": "185379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4280837000", "currentAccountsPayable": "242905000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3653284000", "shortLongTermDebtTotal": "3019123000", "totalShareholderEquity": "1270321000", "capitalLeaseObligations": "225502000", "otherCurrentLiabilities": "-225502000", "totalCurrentLiabilities": "1466872000", "otherNonCurrentLiabilities": "82229000", "totalNonCurrentLiabilities": "1651883000", "cashAndShortTermInvestments": "43445000", "commonStockSharesOutstanding": "66047114", "intangibleAssetsExcludingGoodwill": "180470000", "cashAndCashEquivalentsAtCarryingValue": "43445000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76887000", "profitLoss": "None", "dividendPayout": "76284000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "98535000", "capitalExpenditures": "99791000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129062000", "cashflowFromInvestment": "9396000", "stockBasedCompensation": "5468000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76284000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-469000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237296000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "income_statement": { "revenue": 1617500000, "cost_of_revenue": 1281526000, "gross_profit": 335974000, "ebit": 33159000, "ebitda": 233759000, "pretax_income": -72797000, "tax_provision": 586000, "net_income": -81302000, "net_income_to_common": -81302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65052000, "total_current_assets": 341915000, "total_assets": 4786698000, "short_term_debt": 316734000, "long_term_debt": 1278253000, "total_debt": 1594987000, "total_liabilities": 3137335000, "total_equity": 1400091000, "shares_outstanding": 66211989, "goodwill_and_intangibles": 467894000 }, "cash_flow": { "operating_cash_flow": 147768000, "capital_expenditure": 71520000, "free_cash_flow": 219288000, "dividends_paid": 51122000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211836, "ticker_id": 129, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33159000", "ebitda": "233759000", "netIncome": "-81302000", "grossProfit": "335974000", "depreciation": "None", "totalRevenue": "1617500000", "costOfRevenue": "1281526000", "interestIncome": "83695000", "incomeBeforeTax": "-72797000", "interestExpense": "105956000", "operatingIncome": "90590000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "586000", "reportedCurrency": "USD", "netInterestIncome": "-105956000", "nonInterestIncome": "None", "operatingExpenses": "245384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1281526000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200600000", "sellingGeneralAndAdministrative": "103102000", "netIncomeFromContinuingOperations": "-73383000" }, "balance": { "goodwill": "231611000", "inventory": "19775000", "commonStock": "661000", "currentDebt": "None", "investments": "None", "totalAssets": "4786698000", "longTermDebt": "1278253000", "shortTermDebt": "316734000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "236283000", "reportedCurrency": "USD", "retainedEarnings": "-1138304000", "totalLiabilities": "3137335000", "otherCurrentAssets": "72720000", "totalCurrentAssets": "341915000", "currentLongTermDebt": "1281794000", "longTermInvestments": "92580000", "shortTermInvestments": "None", "currentNetReceivables": "184368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4444783000", "currentAccountsPayable": "83693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3857951000", "shortLongTermDebtTotal": "2833122000", "totalShareholderEquity": "1400091000", "capitalLeaseObligations": "273075000", "otherCurrentLiabilities": "160138000", "totalCurrentLiabilities": "560565000", "otherNonCurrentLiabilities": "60382000", "totalNonCurrentLiabilities": "2576770000", "cashAndShortTermInvestments": "65052000", "commonStockSharesOutstanding": "66211989", "intangibleAssetsExcludingGoodwill": "236283000", "cashAndCashEquivalentsAtCarryingValue": "65052000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73383000", "profitLoss": "None", "dividendPayout": "51122000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "147768000", "capitalExpenditures": "71520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42924000", "cashflowFromInvestment": "-118578000", "stockBasedCompensation": "3909000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51122000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20699000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "200600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1617500000, "cost_of_revenue": 1281526000, "gross_profit": 335974000, "research_and_development": 0.04, "selling_general_admin": 103102000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33159000, "depreciation_amortisation": 200600000, "ebitda": 233759000, "interest_expense": 105956000, "interest_income": null, "other_non_operating": null, "pretax_income": -72797000, "tax_provision": 586000, "effective_tax_rate": null, "net_income": -81302000, "net_income_continuing_ops": -73383000, "net_income_to_common": -81302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65052000, "short_term_investments": null, "net_receivables": 184368000, "inventory": 19775000, "other_current_assets": null, "total_current_assets": 341915000, "net_ppe": null, "goodwill": 231611000, "intangible_assets": 236283000, "goodwill_and_intangibles": 467894000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4444783000, "total_assets": 4786698000, "short_term_debt": 316734000, "accounts_payable": 83693000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 560565000, "long_term_debt": 1278253000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2576770000, "total_liabilities": 3137335000, "total_debt": 1594987000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1138304000, "total_equity": 1400091000, "shares_outstanding": 66211989, "operating_cash_flow": 147768000, "stock_based_compensation": 3909000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71520000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118578000, "dividends_paid": 51122000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42924000, "free_cash_flow": 219288000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33159000", "ebitda": "233759000", "netIncome": "-81302000", "grossProfit": "335974000", "depreciation": "None", "totalRevenue": "1617500000", "costOfRevenue": "1281526000", "interestIncome": "83695000", "incomeBeforeTax": "-72797000", "interestExpense": "105956000", "operatingIncome": "90590000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "586000", "reportedCurrency": "USD", "netInterestIncome": "-105956000", "nonInterestIncome": "None", "operatingExpenses": "245384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1281526000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200600000", "sellingGeneralAndAdministrative": "103102000", "netIncomeFromContinuingOperations": "-73383000" }, "balance": { "goodwill": "231611000", "inventory": "19775000", "commonStock": "661000", "currentDebt": "None", "investments": "None", "totalAssets": "4786698000", "longTermDebt": "1278253000", "shortTermDebt": "316734000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "236283000", "reportedCurrency": "USD", "retainedEarnings": "-1138304000", "totalLiabilities": "3137335000", "otherCurrentAssets": "72720000", "totalCurrentAssets": "341915000", "currentLongTermDebt": "1281794000", "longTermInvestments": "92580000", "shortTermInvestments": "None", "currentNetReceivables": "184368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4444783000", "currentAccountsPayable": "83693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3857951000", "shortLongTermDebtTotal": "2833122000", "totalShareholderEquity": "1400091000", "capitalLeaseObligations": "273075000", "otherCurrentLiabilities": "160138000", "totalCurrentLiabilities": "560565000", "otherNonCurrentLiabilities": "60382000", "totalNonCurrentLiabilities": "2576770000", "cashAndShortTermInvestments": "65052000", "commonStockSharesOutstanding": "66211989", "intangibleAssetsExcludingGoodwill": "236283000", "cashAndCashEquivalentsAtCarryingValue": "65052000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73383000", "profitLoss": "None", "dividendPayout": "51122000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "147768000", "capitalExpenditures": "71520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42924000", "cashflowFromInvestment": "-118578000", "stockBasedCompensation": "3909000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51122000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20699000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "200600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "income_statement": { "revenue": 1263948000, "cost_of_revenue": 1081940000, "gross_profit": 182008000, "ebit": 5618000, "ebitda": 159425000, "pretax_income": -52313000, "tax_provision": 956000, "net_income": -47794000, "net_income_to_common": -47794000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81597000, "total_current_assets": 330738000, "total_assets": 4580339000, "short_term_debt": 921900000, "long_term_debt": 1129247000, "total_debt": 2051147000, "total_liabilities": 2750768000, "total_equity": 1581293000, "shares_outstanding": 66210308, "goodwill_and_intangibles": 458769000 }, "cash_flow": { "operating_cash_flow": 17913000, "capital_expenditure": 79695000, "free_cash_flow": 97608000, "dividends_paid": 22788000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211841, "ticker_id": 129, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5618000", "ebitda": "159425000", "netIncome": "-47794000", "grossProfit": "182008000", "depreciation": "None", "totalRevenue": "1263948000", "costOfRevenue": "1081940000", "interestIncome": "None", "incomeBeforeTax": "-52313000", "interestExpense": "80937000", "operatingIncome": "138809000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "956000", "reportedCurrency": "USD", "netInterestIncome": "-80937000", "nonInterestIncome": "None", "operatingExpenses": "43199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1081940000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153807000", "sellingGeneralAndAdministrative": "43199000", "netIncomeFromContinuingOperations": "-53269000" }, "balance": { "goodwill": "209898000", "inventory": "18929000", "commonStock": "658000", "currentDebt": "None", "investments": "None", "totalAssets": "4580339000", "longTermDebt": "1129247000", "shortTermDebt": "921900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "248871000", "reportedCurrency": "USD", "retainedEarnings": "-951303000", "totalLiabilities": "2750768000", "otherCurrentAssets": "66373000", "totalCurrentAssets": "330738000", "currentLongTermDebt": "1226634000", "longTermInvestments": "94930000", "shortTermInvestments": "None", "currentNetReceivables": "163839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4249601000", "currentAccountsPayable": "64408000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2501866000", "totalShareholderEquity": "1581293000", "capitalLeaseObligations": "145485000", "otherCurrentLiabilities": "123712000", "totalCurrentLiabilities": "1110020000", "otherNonCurrentLiabilities": "61282000", "totalNonCurrentLiabilities": "1640748000", "cashAndShortTermInvestments": "81597000", "commonStockSharesOutstanding": "66210308", "intangibleAssetsExcludingGoodwill": "248871000", "cashAndCashEquivalentsAtCarryingValue": "81597000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53269000", "profitLoss": "None", "dividendPayout": "22788000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17913000", "capitalExpenditures": "79695000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "94109000", "cashflowFromInvestment": "-138652000", "stockBasedCompensation": "9658000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22788000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-382000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157380000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1263948000, "cost_of_revenue": 1081940000, "gross_profit": 182008000, "research_and_development": 0.04, "selling_general_admin": 43199000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5618000, "depreciation_amortisation": 153807000, "ebitda": 159425000, "interest_expense": 80937000, "interest_income": null, "other_non_operating": null, "pretax_income": -52313000, "tax_provision": 956000, "effective_tax_rate": null, "net_income": -47794000, "net_income_continuing_ops": -53269000, "net_income_to_common": -47794000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81597000, "short_term_investments": null, "net_receivables": 163839000, "inventory": 18929000, "other_current_assets": null, "total_current_assets": 330738000, "net_ppe": null, "goodwill": 209898000, "intangible_assets": 248871000, "goodwill_and_intangibles": 458769000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4249601000, "total_assets": 4580339000, "short_term_debt": 921900000, "accounts_payable": 64408000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1110020000, "long_term_debt": 1129247000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1640748000, "total_liabilities": 2750768000, "total_debt": 2051147000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -951303000, "total_equity": 1581293000, "shares_outstanding": 66210308, "operating_cash_flow": 17913000, "stock_based_compensation": 9658000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79695000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -138652000, "dividends_paid": 22788000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 94109000, "free_cash_flow": 97608000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5618000", "ebitda": "159425000", "netIncome": "-47794000", "grossProfit": "182008000", "depreciation": "None", "totalRevenue": "1263948000", "costOfRevenue": "1081940000", "interestIncome": "None", "incomeBeforeTax": "-52313000", "interestExpense": "80937000", "operatingIncome": "138809000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "956000", "reportedCurrency": "USD", "netInterestIncome": "-80937000", "nonInterestIncome": "None", "operatingExpenses": "43199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1081940000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153807000", "sellingGeneralAndAdministrative": "43199000", "netIncomeFromContinuingOperations": "-53269000" }, "balance": { "goodwill": "209898000", "inventory": "18929000", "commonStock": "658000", "currentDebt": "None", "investments": "None", "totalAssets": "4580339000", "longTermDebt": "1129247000", "shortTermDebt": "921900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "248871000", "reportedCurrency": "USD", "retainedEarnings": "-951303000", "totalLiabilities": "2750768000", "otherCurrentAssets": "66373000", "totalCurrentAssets": "330738000", "currentLongTermDebt": "1226634000", "longTermInvestments": "94930000", "shortTermInvestments": "None", "currentNetReceivables": "163839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4249601000", "currentAccountsPayable": "64408000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2501866000", "totalShareholderEquity": "1581293000", "capitalLeaseObligations": "145485000", "otherCurrentLiabilities": "123712000", "totalCurrentLiabilities": "1110020000", "otherNonCurrentLiabilities": "61282000", "totalNonCurrentLiabilities": "1640748000", "cashAndShortTermInvestments": "81597000", "commonStockSharesOutstanding": "66210308", "intangibleAssetsExcludingGoodwill": "248871000", "cashAndCashEquivalentsAtCarryingValue": "81597000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53269000", "profitLoss": "None", "dividendPayout": "22788000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17913000", "capitalExpenditures": "79695000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "94109000", "cashflowFromInvestment": "-138652000", "stockBasedCompensation": "9658000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22788000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-382000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157380000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "income_statement": { "revenue": 1184603000, "cost_of_revenue": 1026025000, "gross_profit": 158578000, "ebit": 32713000, "ebitda": 165143000, "pretax_income": 5785000, "tax_provision": -3078000, "net_income": 2163000, "net_income_to_common": 2163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 113212000, "total_current_assets": 356951000, "total_assets": 3234937000, "short_term_debt": 1654112000, "long_term_debt": null, "total_debt": 1654112000, "total_liabilities": 2160114000, "total_equity": 866108000, "shares_outstanding": 66047114, "goodwill_and_intangibles": 229996000 }, "cash_flow": { "operating_cash_flow": 219156000, "capital_expenditure": 128301999, "free_cash_flow": 347457999, "dividends_paid": 26997000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211842, "ticker_id": 129, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32713000", "ebitda": "165143000", "netIncome": "2163000", "grossProfit": "158578000", "depreciation": "None", "totalRevenue": "1184603000", "costOfRevenue": "1026025000", "interestIncome": "None", "incomeBeforeTax": "5785000", "interestExpense": "71278000", "operatingIncome": "131571000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-3078000", "reportedCurrency": "USD", "netInterestIncome": "-71278000", "nonInterestIncome": "None", "operatingExpenses": "27007000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1026025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132430000", "sellingGeneralAndAdministrative": "27007000", "netIncomeFromContinuingOperations": "8863000" }, "balance": { "goodwill": "75309000", "inventory": "24669000", "commonStock": "1798000", "currentDebt": "None", "investments": "None", "totalAssets": "3234937000", "longTermDebt": "None", "shortTermDebt": "1654112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "154687000", "reportedCurrency": "None", "retainedEarnings": "-864271000", "totalLiabilities": "2160114000", "otherCurrentAssets": "55596000", "totalCurrentAssets": "356951000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "163474000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2877986000", "currentAccountsPayable": "67831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1876171000", "totalShareholderEquity": "866108000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "126846000", "totalCurrentLiabilities": "194677000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1965437000", "cashAndShortTermInvestments": "113212000", "commonStockSharesOutstanding": "66047114", "intangibleAssetsExcludingGoodwill": "154687000", "cashAndCashEquivalentsAtCarryingValue": "113212000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2163000", "profitLoss": "None", "dividendPayout": "26997000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "219156000", "capitalExpenditures": "128301999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8811000", "cashflowFromInvestment": "-147945000", "stockBasedCompensation": "-1187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26997000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132951000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1184603000, "cost_of_revenue": 1026025000, "gross_profit": 158578000, "research_and_development": 0, "selling_general_admin": 27007000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32713000, "depreciation_amortisation": 132430000, "ebitda": 165143000, "interest_expense": 71278000, "interest_income": null, "other_non_operating": null, "pretax_income": 5785000, "tax_provision": -3078000, "effective_tax_rate": null, "net_income": 2163000, "net_income_continuing_ops": 8863000, "net_income_to_common": 2163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 113212000, "short_term_investments": null, "net_receivables": 163474000, "inventory": 24669000, "other_current_assets": null, "total_current_assets": 356951000, "net_ppe": null, "goodwill": 75309000, "intangible_assets": 154687000, "goodwill_and_intangibles": 229996000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2877986000, "total_assets": 3234937000, "short_term_debt": 1654112000, "accounts_payable": 67831000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 194677000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1965437000, "total_liabilities": 2160114000, "total_debt": 1654112000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -864271000, "total_equity": 866108000, "shares_outstanding": 66047114, "operating_cash_flow": 219156000, "stock_based_compensation": -1187000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128301999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -147945000, "dividends_paid": 26997000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8811000, "free_cash_flow": 347457999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32713000", "ebitda": "165143000", "netIncome": "2163000", "grossProfit": "158578000", "depreciation": "None", "totalRevenue": "1184603000", "costOfRevenue": "1026025000", "interestIncome": "None", "incomeBeforeTax": "5785000", "interestExpense": "71278000", "operatingIncome": "131571000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-3078000", "reportedCurrency": "USD", "netInterestIncome": "-71278000", "nonInterestIncome": "None", "operatingExpenses": "27007000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1026025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132430000", "sellingGeneralAndAdministrative": "27007000", "netIncomeFromContinuingOperations": "8863000" }, "balance": { "goodwill": "75309000", "inventory": "24669000", "commonStock": "1798000", "currentDebt": "None", "investments": "None", "totalAssets": "3234937000", "longTermDebt": "None", "shortTermDebt": "1654112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "154687000", "reportedCurrency": "None", "retainedEarnings": "-864271000", "totalLiabilities": "2160114000", "otherCurrentAssets": "55596000", "totalCurrentAssets": "356951000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "163474000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2877986000", "currentAccountsPayable": "67831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1876171000", "totalShareholderEquity": "866108000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "126846000", "totalCurrentLiabilities": "194677000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1965437000", "cashAndShortTermInvestments": "113212000", "commonStockSharesOutstanding": "66047114", "intangibleAssetsExcludingGoodwill": "154687000", "cashAndCashEquivalentsAtCarryingValue": "113212000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2163000", "profitLoss": "None", "dividendPayout": "26997000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "219156000", "capitalExpenditures": "128301999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8811000", "cashflowFromInvestment": "-147945000", "stockBasedCompensation": "-1187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26997000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132951000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "income_statement": { "revenue": 1221019000, "cost_of_revenue": 1001719000, "gross_profit": 219300000, "ebit": 78139000, "ebitda": 218263000, "pretax_income": -860000, "tax_provision": -8000, "net_income": -4965000, "net_income_to_common": -4965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53149000, "total_current_assets": 331441000, "total_assets": 3172289000, "short_term_debt": 8317000, "long_term_debt": null, "total_debt": 8317000, "total_liabilities": 2069521000, "total_equity": 900555000, "shares_outstanding": 45482827, "goodwill_and_intangibles": 235556000 }, "cash_flow": { "operating_cash_flow": 117454000, "capital_expenditure": 92836000, "free_cash_flow": 210290000, "dividends_paid": 62612000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211843, "ticker_id": 129, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78139000", "ebitda": "218263000", "netIncome": "-4965000", "grossProfit": "219300000", "depreciation": "None", "totalRevenue": "1221019000", "costOfRevenue": "1001719000", "interestIncome": "None", "incomeBeforeTax": "-860000", "interestExpense": "78553000", "operatingIncome": "189551000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-8000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "29749000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.16", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1001719000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140124000", "sellingGeneralAndAdministrative": "29749000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "75309000", "inventory": "23872000", "commonStock": "1939000", "currentDebt": "None", "investments": "None", "totalAssets": "3172289000", "longTermDebt": "None", "shortTermDebt": "8317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "160247000", "reportedCurrency": "None", "retainedEarnings": "-827550000", "totalLiabilities": "2069521000", "otherCurrentAssets": "77085000", "totalCurrentAssets": "331441000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2840848000", "currentAccountsPayable": "62201000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1847038000", "totalShareholderEquity": "900555000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111514000", "totalCurrentLiabilities": "173715000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1895806000", "cashAndShortTermInvestments": "53149000", "commonStockSharesOutstanding": "45482827", "intangibleAssetsExcludingGoodwill": "160247000", "cashAndCashEquivalentsAtCarryingValue": "53149000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4965000", "profitLoss": "None", "dividendPayout": "62612000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "117454000", "capitalExpenditures": "92836000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2688000", "cashflowFromInvestment": "-103112000", "stockBasedCompensation": "2959000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62612000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-89888000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144138999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1221019000, "cost_of_revenue": 1001719000, "gross_profit": 219300000, "research_and_development": 0.16, "selling_general_admin": 29749000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78139000, "depreciation_amortisation": 140124000, "ebitda": 218263000, "interest_expense": 78553000, "interest_income": null, "other_non_operating": null, "pretax_income": -860000, "tax_provision": -8000, "effective_tax_rate": null, "net_income": -4965000, "net_income_continuing_ops": null, "net_income_to_common": -4965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53149000, "short_term_investments": null, "net_receivables": 177335000, "inventory": 23872000, "other_current_assets": null, "total_current_assets": 331441000, "net_ppe": null, "goodwill": 75309000, "intangible_assets": 160247000, "goodwill_and_intangibles": 235556000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2840848000, "total_assets": 3172289000, "short_term_debt": 8317000, "accounts_payable": 62201000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 173715000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1895806000, "total_liabilities": 2069521000, "total_debt": 8317000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -827550000, "total_equity": 900555000, "shares_outstanding": 45482827, "operating_cash_flow": 117454000, "stock_based_compensation": 2959000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92836000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103112000, "dividends_paid": 62612000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2688000, "free_cash_flow": 210290000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78139000", "ebitda": "218263000", "netIncome": "-4965000", "grossProfit": "219300000", "depreciation": "None", "totalRevenue": "1221019000", "costOfRevenue": "1001719000", "interestIncome": "None", "incomeBeforeTax": "-860000", "interestExpense": "78553000", "operatingIncome": "189551000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-8000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "29749000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.16", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1001719000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140124000", "sellingGeneralAndAdministrative": "29749000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "75309000", "inventory": "23872000", "commonStock": "1939000", "currentDebt": "None", "investments": "None", "totalAssets": "3172289000", "longTermDebt": "None", "shortTermDebt": "8317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "160247000", "reportedCurrency": "None", "retainedEarnings": "-827550000", "totalLiabilities": "2069521000", "otherCurrentAssets": "77085000", "totalCurrentAssets": "331441000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2840848000", "currentAccountsPayable": "62201000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1847038000", "totalShareholderEquity": "900555000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111514000", "totalCurrentLiabilities": "173715000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1895806000", "cashAndShortTermInvestments": "53149000", "commonStockSharesOutstanding": "45482827", "intangibleAssetsExcludingGoodwill": "160247000", "cashAndCashEquivalentsAtCarryingValue": "53149000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4965000", "profitLoss": "None", "dividendPayout": "62612000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "117454000", "capitalExpenditures": "92836000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2688000", "cashflowFromInvestment": "-103112000", "stockBasedCompensation": "2959000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62612000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-89888000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144138999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "income_statement": { "revenue": 1131383000, "cost_of_revenue": 923824000, "gross_profit": 207559000, "ebit": 83111000, "ebitda": 179380000, "pretax_income": 13740000, "tax_provision": 8000, "net_income": 13297000, "net_income_to_common": 13297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35132000, "total_current_assets": 303288000, "total_assets": 2889092000, "short_term_debt": 3307000, "long_term_debt": null, "total_debt": 3307000, "total_liabilities": 1632212000, "total_equity": 1060507000, "shares_outstanding": 49988484, "goodwill_and_intangibles": 254830000 }, "cash_flow": { "operating_cash_flow": 106814000, "capital_expenditure": 66907000, "free_cash_flow": 173721000, "dividends_paid": 59974000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211844, "ticker_id": 129, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83111000", "ebitda": "179380000", "netIncome": "13297000", "grossProfit": "207559000", "depreciation": "None", "totalRevenue": "1131383000", "costOfRevenue": "923824000", "interestIncome": "None", "incomeBeforeTax": "13740000", "interestExpense": "66281000", "operatingIncome": "179143000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "28416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "923824000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96269000", "sellingGeneralAndAdministrative": "28416000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "75309000", "inventory": "21151000", "commonStock": "1975000", "currentDebt": "None", "investments": "None", "totalAssets": "2889092000", "longTermDebt": "None", "shortTermDebt": "3307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "179521000", "reportedCurrency": "None", "retainedEarnings": "-704748000", "totalLiabilities": "1632212000", "otherCurrentAssets": "100753000", "totalCurrentAssets": "303288000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "146252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2585804000", "currentAccountsPayable": "43032000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1452257000", "totalShareholderEquity": "1060507000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "98454000", "totalCurrentLiabilities": "144793000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1487419000", "cashAndShortTermInvestments": "35132000", "commonStockSharesOutstanding": "49988484", "intangibleAssetsExcludingGoodwill": "179521000", "cashAndCashEquivalentsAtCarryingValue": "35132000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13297000", "profitLoss": "None", "dividendPayout": "59974000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "106814000", "capitalExpenditures": "66907000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37597000", "cashflowFromInvestment": "-135772000", "stockBasedCompensation": "3241000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59974000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76577000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1131383000, "cost_of_revenue": 923824000, "gross_profit": 207559000, "research_and_development": 0.1, "selling_general_admin": 28416000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83111000, "depreciation_amortisation": 96269000, "ebitda": 179380000, "interest_expense": 66281000, "interest_income": null, "other_non_operating": null, "pretax_income": 13740000, "tax_provision": 8000, "effective_tax_rate": null, "net_income": 13297000, "net_income_continuing_ops": null, "net_income_to_common": 13297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35132000, "short_term_investments": null, "net_receivables": 146252000, "inventory": 21151000, "other_current_assets": null, "total_current_assets": 303288000, "net_ppe": null, "goodwill": 75309000, "intangible_assets": 179521000, "goodwill_and_intangibles": 254830000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2585804000, "total_assets": 2889092000, "short_term_debt": 3307000, "accounts_payable": 43032000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 144793000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1487419000, "total_liabilities": 1632212000, "total_debt": 3307000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -704748000, "total_equity": 1060507000, "shares_outstanding": 49988484, "operating_cash_flow": 106814000, "stock_based_compensation": 3241000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66907000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135772000, "dividends_paid": 59974000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37597000, "free_cash_flow": 173721000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83111000", "ebitda": "179380000", "netIncome": "13297000", "grossProfit": "207559000", "depreciation": "None", "totalRevenue": "1131383000", "costOfRevenue": "923824000", "interestIncome": "None", "incomeBeforeTax": "13740000", "interestExpense": "66281000", "operatingIncome": "179143000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "28416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "923824000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96269000", "sellingGeneralAndAdministrative": "28416000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "75309000", "inventory": "21151000", "commonStock": "1975000", "currentDebt": "None", "investments": "None", "totalAssets": "2889092000", "longTermDebt": "None", "shortTermDebt": "3307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "179521000", "reportedCurrency": "None", "retainedEarnings": "-704748000", "totalLiabilities": "1632212000", "otherCurrentAssets": "100753000", "totalCurrentAssets": "303288000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "146252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2585804000", "currentAccountsPayable": "43032000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1452257000", "totalShareholderEquity": "1060507000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "98454000", "totalCurrentLiabilities": "144793000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1487419000", "cashAndShortTermInvestments": "35132000", "commonStockSharesOutstanding": "49988484", "intangibleAssetsExcludingGoodwill": "179521000", "cashAndCashEquivalentsAtCarryingValue": "35132000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13297000", "profitLoss": "None", "dividendPayout": "59974000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "106814000", "capitalExpenditures": "66907000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37597000", "cashflowFromInvestment": "-135772000", "stockBasedCompensation": "3241000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59974000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76577000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "income_statement": { "revenue": 650774000, "cost_of_revenue": 659395000, "gross_profit": -8621000, "ebit": 42282000, "ebitda": 109344000, "pretax_income": 23486000, "tax_provision": -525000, "net_income": 23713000, "net_income_to_common": 23713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119380000, "total_current_assets": 448298000, "total_assets": 5598658000, "short_term_debt": 157278000, "long_term_debt": 996050000, "total_debt": 1153328000, "total_liabilities": 2077303000, "total_equity": 3481675000, "shares_outstanding": 187970000, "goodwill_and_intangibles": 485366000 }, "cash_flow": { "operating_cash_flow": 88059000, "capital_expenditure": 38317000, "free_cash_flow": 126376000, "dividends_paid": 46822000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211819, "ticker_id": 129, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42282000", "ebitda": "109344000", "netIncome": "23713000", "grossProfit": "-8621000", "depreciation": "None", "totalRevenue": "650774000", "costOfRevenue": "659395000", "interestIncome": "None", "incomeBeforeTax": "23486000", "interestExpense": "18796000", "operatingIncome": "42363000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-525000", "reportedCurrency": "USD", "netInterestIncome": "-18796000", "nonInterestIncome": "None", "operatingExpenses": "-50984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "659395000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67062000", "sellingGeneralAndAdministrative": "17605000000", "netIncomeFromContinuingOperations": "24011000" }, "balance": { "goodwill": "234942000", "inventory": "20441000", "commonStock": "1894000", "currentDebt": "None", "investments": "None", "totalAssets": "5598658000", "longTermDebt": "996050000", "shortTermDebt": "157278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "250424000", "reportedCurrency": "USD", "retainedEarnings": "-1583441000", "totalLiabilities": "2077303000", "otherCurrentAssets": "87324000", "totalCurrentAssets": "448298000", "currentLongTermDebt": "549818000", "longTermInvestments": "96723000", "shortTermInvestments": "None", "currentNetReceivables": "241594000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5150360000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1547846000", "totalShareholderEquity": "3481675000", "capitalLeaseObligations": "130806000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "157278000", "otherNonCurrentLiabilities": "60364000", "totalNonCurrentLiabilities": "1920025000", "cashAndShortTermInvestments": "119380000", "commonStockSharesOutstanding": "187970000", "intangibleAssetsExcludingGoodwill": "250424000", "cashAndCashEquivalentsAtCarryingValue": "119380000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24011000", "profitLoss": "None", "dividendPayout": "46822000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "88059000", "capitalExpenditures": "38317000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "128638000", "cashflowFromInvestment": "-203091000", "stockBasedCompensation": "4858000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46822000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9757000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 650774000, "cost_of_revenue": 659395000, "gross_profit": -8621000, "research_and_development": null, "selling_general_admin": 17605000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42282000, "depreciation_amortisation": 67062000, "ebitda": 109344000, "interest_expense": 18796000, "interest_income": null, "other_non_operating": null, "pretax_income": 23486000, "tax_provision": -525000, "effective_tax_rate": null, "net_income": 23713000, "net_income_continuing_ops": 24011000, "net_income_to_common": 23713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119380000, "short_term_investments": null, "net_receivables": 241594000, "inventory": 20441000, "other_current_assets": null, "total_current_assets": 448298000, "net_ppe": null, "goodwill": 234942000, "intangible_assets": 250424000, "goodwill_and_intangibles": 485366000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5150360000, "total_assets": 5598658000, "short_term_debt": 157278000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157278000, "long_term_debt": 996050000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1920025000, "total_liabilities": 2077303000, "total_debt": 1153328000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1583441000, "total_equity": 3481675000, "shares_outstanding": 187970000, "operating_cash_flow": 88059000, "stock_based_compensation": 4858000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38317000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -203091000, "dividends_paid": 46822000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 128638000, "free_cash_flow": 126376000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42282000", "ebitda": "109344000", "netIncome": "23713000", "grossProfit": "-8621000", "depreciation": "None", "totalRevenue": "650774000", "costOfRevenue": "659395000", "interestIncome": "None", "incomeBeforeTax": "23486000", "interestExpense": "18796000", "operatingIncome": "42363000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-525000", "reportedCurrency": "USD", "netInterestIncome": "-18796000", "nonInterestIncome": "None", "operatingExpenses": "-50984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "659395000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67062000", "sellingGeneralAndAdministrative": "17605000000", "netIncomeFromContinuingOperations": "24011000" }, "balance": { "goodwill": "234942000", "inventory": "20441000", "commonStock": "1894000", "currentDebt": "None", "investments": "None", "totalAssets": "5598658000", "longTermDebt": "996050000", "shortTermDebt": "157278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "250424000", "reportedCurrency": "USD", "retainedEarnings": "-1583441000", "totalLiabilities": "2077303000", "otherCurrentAssets": "87324000", "totalCurrentAssets": "448298000", "currentLongTermDebt": "549818000", "longTermInvestments": "96723000", "shortTermInvestments": "None", "currentNetReceivables": "241594000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5150360000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1547846000", "totalShareholderEquity": "3481675000", "capitalLeaseObligations": "130806000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "157278000", "otherNonCurrentLiabilities": "60364000", "totalNonCurrentLiabilities": "1920025000", "cashAndShortTermInvestments": "119380000", "commonStockSharesOutstanding": "187970000", "intangibleAssetsExcludingGoodwill": "250424000", "cashAndCashEquivalentsAtCarryingValue": "119380000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24011000", "profitLoss": "None", "dividendPayout": "46822000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "88059000", "capitalExpenditures": "38317000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "128638000", "cashflowFromInvestment": "-203091000", "stockBasedCompensation": "4858000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46822000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9757000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "income_statement": { "revenue": 604080000, "cost_of_revenue": 603234000, "gross_profit": 846000, "ebit": 28331000, "ebitda": 83654000, "pretax_income": 8525000, "tax_provision": -2415000, "net_income": 10775000, "net_income_to_common": 10775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114836000, "total_current_assets": 319149000, "total_assets": 5426226000, "short_term_debt": 0, "long_term_debt": 1000827000, "total_debt": 1000827000, "total_liabilities": 2065611000, "total_equity": 3320638000, "shares_outstanding": 166850000, "goodwill_and_intangibles": 488178000 }, "cash_flow": { "operating_cash_flow": 55165000, "capital_expenditure": 69258000, "free_cash_flow": 124423000, "dividends_paid": 42856000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211820, "ticker_id": 129, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28331000", "ebitda": "83654000", "netIncome": "10775000", "grossProfit": "846000", "depreciation": "None", "totalRevenue": "604080000", "costOfRevenue": "603234000", "interestIncome": "18428000", "incomeBeforeTax": "8525000", "interestExpense": "19806000", "operatingIncome": "39907000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2415000", "reportedCurrency": "USD", "netInterestIncome": "-19806000", "nonInterestIncome": "None", "operatingExpenses": "-39061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "603234000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55323000", "sellingGeneralAndAdministrative": "58666161000", "netIncomeFromContinuingOperations": "10940000" }, "balance": { "goodwill": "234942000", "inventory": "18838000", "commonStock": "1852000", "currentDebt": "None", "investments": "None", "totalAssets": "5426226000", "longTermDebt": "1000827000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "253236000", "reportedCurrency": "USD", "retainedEarnings": "-1559279000", "totalLiabilities": "2065611000", "otherCurrentAssets": "None", "totalCurrentAssets": "319149000", "currentLongTermDebt": "549761000", "longTermInvestments": "95752000", "shortTermInvestments": "None", "currentNetReceivables": "204313000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "759180000", "currentAccountsPayable": "317742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4318818000", "shortLongTermDebtTotal": "1588710000", "totalShareholderEquity": "3320638000", "capitalLeaseObligations": "135603000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "867503000", "otherNonCurrentLiabilities": "61678000", "totalNonCurrentLiabilities": "2065610999", "cashAndShortTermInvestments": "114836000", "commonStockSharesOutstanding": "166850000", "intangibleAssetsExcludingGoodwill": "253236000", "cashAndCashEquivalentsAtCarryingValue": "114836000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10940000", "profitLoss": "None", "dividendPayout": "42856000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55165000", "capitalExpenditures": "69258000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "621809000", "cashflowFromInvestment": "-709580000", "stockBasedCompensation": "5451000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42856000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1156511000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 604080000, "cost_of_revenue": 603234000, "gross_profit": 846000, "research_and_development": null, "selling_general_admin": 58666161000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28331000, "depreciation_amortisation": 55323000, "ebitda": 83654000, "interest_expense": 19806000, "interest_income": null, "other_non_operating": null, "pretax_income": 8525000, "tax_provision": -2415000, "effective_tax_rate": null, "net_income": 10775000, "net_income_continuing_ops": 10940000, "net_income_to_common": 10775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114836000, "short_term_investments": null, "net_receivables": 204313000, "inventory": 18838000, "other_current_assets": null, "total_current_assets": 319149000, "net_ppe": null, "goodwill": 234942000, "intangible_assets": 253236000, "goodwill_and_intangibles": 488178000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 759180000, "total_assets": 5426226000, "short_term_debt": 0, "accounts_payable": 317742000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 867503000, "long_term_debt": 1000827000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2065610999, "total_liabilities": 2065611000, "total_debt": 1000827000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1559279000, "total_equity": 3320638000, "shares_outstanding": 166850000, "operating_cash_flow": 55165000, "stock_based_compensation": 5451000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69258000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -709580000, "dividends_paid": 42856000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 621809000, "free_cash_flow": 124423000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28331000", "ebitda": "83654000", "netIncome": "10775000", "grossProfit": "846000", "depreciation": "None", "totalRevenue": "604080000", "costOfRevenue": "603234000", "interestIncome": "18428000", "incomeBeforeTax": "8525000", "interestExpense": "19806000", "operatingIncome": "39907000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2415000", "reportedCurrency": "USD", "netInterestIncome": "-19806000", "nonInterestIncome": "None", "operatingExpenses": "-39061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "603234000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55323000", "sellingGeneralAndAdministrative": "58666161000", "netIncomeFromContinuingOperations": "10940000" }, "balance": { "goodwill": "234942000", "inventory": "18838000", "commonStock": "1852000", "currentDebt": "None", "investments": "None", "totalAssets": "5426226000", "longTermDebt": "1000827000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "253236000", "reportedCurrency": "USD", "retainedEarnings": "-1559279000", "totalLiabilities": "2065611000", "otherCurrentAssets": "None", "totalCurrentAssets": "319149000", "currentLongTermDebt": "549761000", "longTermInvestments": "95752000", "shortTermInvestments": "None", "currentNetReceivables": "204313000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "759180000", "currentAccountsPayable": "317742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4318818000", "shortLongTermDebtTotal": "1588710000", "totalShareholderEquity": "3320638000", "capitalLeaseObligations": "135603000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "867503000", "otherNonCurrentLiabilities": "61678000", "totalNonCurrentLiabilities": "2065610999", "cashAndShortTermInvestments": "114836000", "commonStockSharesOutstanding": "166850000", "intangibleAssetsExcludingGoodwill": "253236000", "cashAndCashEquivalentsAtCarryingValue": "114836000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10940000", "profitLoss": "None", "dividendPayout": "42856000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55165000", "capitalExpenditures": "69258000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "621809000", "cashflowFromInvestment": "-709580000", "stockBasedCompensation": "5451000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42856000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1156511000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "income_statement": { "revenue": 572937000, "cost_of_revenue": 454530000, "gross_profit": 118407000, "ebit": 35547000, "ebitda": 84728000, "pretax_income": 35547000, "tax_provision": -21092000, "net_income": 55927000, "net_income_to_common": 55927000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147364000, "total_current_assets": 393382000, "total_assets": 4770289000, "short_term_debt": 549696000, "long_term_debt": 1005536000, "total_debt": 1555232000, "total_liabilities": 2050359000, "total_equity": 2678177000, "shares_outstanding": 162908000, "goodwill_and_intangibles": 416312000 }, "cash_flow": { "operating_cash_flow": 107185000, "capital_expenditure": 48077000, "free_cash_flow": 155262000, "dividends_paid": 41241000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211822, "ticker_id": 129, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35547000", "ebitda": "84728000", "netIncome": "55927000", "grossProfit": "118407000", "depreciation": "None", "totalRevenue": "572937000", "costOfRevenue": "454530000", "interestIncome": "5684000", "incomeBeforeTax": "35547000", "interestExpense": "20414000", "operatingIncome": "42476000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-21092000", "reportedCurrency": "USD", "netInterestIncome": "-20392000", "nonInterestIncome": "None", "operatingExpenses": "75931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454530000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49181000", "sellingGeneralAndAdministrative": "14108000", "netIncomeFromContinuingOperations": "56639000" }, "balance": { "goodwill": "234942000", "inventory": "20242000", "commonStock": "1702000", "currentDebt": "None", "investments": "None", "totalAssets": "4770289000", "longTermDebt": "1005536000", "shortTermDebt": "549696000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "181370000", "reportedCurrency": "USD", "retainedEarnings": "-1523335000", "totalLiabilities": "2050359000", "otherCurrentAssets": "37172000", "totalCurrentAssets": "393382000", "currentLongTermDebt": "549696000", "longTermInvestments": "95161000", "shortTermInvestments": "None", "currentNetReceivables": "188604000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4376907000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3739308000", "shortLongTermDebtTotal": "1696508000", "totalShareholderEquity": "2678177000", "capitalLeaseObligations": "141276000", "otherCurrentLiabilities": "298052000", "totalCurrentLiabilities": "847748000", "otherNonCurrentLiabilities": "55799000", "totalNonCurrentLiabilities": "1202611000", "cashAndShortTermInvestments": "147364000", "commonStockSharesOutstanding": "162908000", "intangibleAssetsExcludingGoodwill": "181370000", "cashAndCashEquivalentsAtCarryingValue": "147364000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56639000", "profitLoss": "None", "dividendPayout": "41241000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "107185000", "capitalExpenditures": "48077000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "185691000", "cashflowFromInvestment": "-278457000", "stockBasedCompensation": "3429000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41241000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "238000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29968000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 572937000, "cost_of_revenue": 454530000, "gross_profit": 118407000, "research_and_development": null, "selling_general_admin": 14108000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35547000, "depreciation_amortisation": 49181000, "ebitda": 84728000, "interest_expense": 20414000, "interest_income": null, "other_non_operating": null, "pretax_income": 35547000, "tax_provision": -21092000, "effective_tax_rate": null, "net_income": 55927000, "net_income_continuing_ops": 56639000, "net_income_to_common": 55927000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147364000, "short_term_investments": null, "net_receivables": 188604000, "inventory": 20242000, "other_current_assets": null, "total_current_assets": 393382000, "net_ppe": null, "goodwill": 234942000, "intangible_assets": 181370000, "goodwill_and_intangibles": 416312000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4376907000, "total_assets": 4770289000, "short_term_debt": 549696000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 847748000, "long_term_debt": 1005536000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1202611000, "total_liabilities": 2050359000, "total_debt": 1555232000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1523335000, "total_equity": 2678177000, "shares_outstanding": 162908000, "operating_cash_flow": 107185000, "stock_based_compensation": 3429000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48077000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -278457000, "dividends_paid": 41241000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 185691000, "free_cash_flow": 155262000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35547000", "ebitda": "84728000", "netIncome": "55927000", "grossProfit": "118407000", "depreciation": "None", "totalRevenue": "572937000", "costOfRevenue": "454530000", "interestIncome": "5684000", "incomeBeforeTax": "35547000", "interestExpense": "20414000", "operatingIncome": "42476000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-21092000", "reportedCurrency": "USD", "netInterestIncome": "-20392000", "nonInterestIncome": "None", "operatingExpenses": "75931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454530000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49181000", "sellingGeneralAndAdministrative": "14108000", "netIncomeFromContinuingOperations": "56639000" }, "balance": { "goodwill": "234942000", "inventory": "20242000", "commonStock": "1702000", "currentDebt": "None", "investments": "None", "totalAssets": "4770289000", "longTermDebt": "1005536000", "shortTermDebt": "549696000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "181370000", "reportedCurrency": "USD", "retainedEarnings": "-1523335000", "totalLiabilities": "2050359000", "otherCurrentAssets": "37172000", "totalCurrentAssets": "393382000", "currentLongTermDebt": "549696000", "longTermInvestments": "95161000", "shortTermInvestments": "None", "currentNetReceivables": "188604000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4376907000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3739308000", "shortLongTermDebtTotal": "1696508000", "totalShareholderEquity": "2678177000", "capitalLeaseObligations": "141276000", "otherCurrentLiabilities": "298052000", "totalCurrentLiabilities": "847748000", "otherNonCurrentLiabilities": "55799000", "totalNonCurrentLiabilities": "1202611000", "cashAndShortTermInvestments": "147364000", "commonStockSharesOutstanding": "162908000", "intangibleAssetsExcludingGoodwill": "181370000", "cashAndCashEquivalentsAtCarryingValue": "147364000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56639000", "profitLoss": "None", "dividendPayout": "41241000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "107185000", "capitalExpenditures": "48077000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "185691000", "cashflowFromInvestment": "-278457000", "stockBasedCompensation": "3429000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41241000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "238000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29968000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "income_statement": { "revenue": 542503000, "cost_of_revenue": 426285000, "gross_profit": 116218000, "ebit": 33443000, "ebitda": 84781000, "pretax_income": 10811000, "tax_provision": 732000, "net_income": 9908000, "net_income_to_common": 9908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133494000, "total_current_assets": 357566000, "total_assets": 4506650000, "short_term_debt": 549632000, "long_term_debt": 1017874000, "total_debt": 1567506000, "total_liabilities": 2044006000, "total_equity": 2420997000, "shares_outstanding": 161143556, "goodwill_and_intangibles": 390828000 }, "cash_flow": { "operating_cash_flow": 71475000, "capital_expenditure": 26896000, "free_cash_flow": 98371000, "dividends_paid": 39877000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211823, "ticker_id": 129, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33443000", "ebitda": "84781000", "netIncome": "9908000", "grossProfit": "116218000", "depreciation": "None", "totalRevenue": "542503000", "costOfRevenue": "426285000", "interestIncome": "19956000", "incomeBeforeTax": "10811000", "interestExpense": "22632000", "operatingIncome": "46344000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "732000", "reportedCurrency": "USD", "netInterestIncome": "-22632000", "nonInterestIncome": "None", "operatingExpenses": "69874000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "426285000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51338000", "sellingGeneralAndAdministrative": "27933000", "netIncomeFromContinuingOperations": "10079000" }, "balance": { "goodwill": "234942000", "inventory": "19428000", "commonStock": "1638000", "currentDebt": "None", "investments": "None", "totalAssets": "4506650000", "longTermDebt": "1017874000", "shortTermDebt": "549632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "155886000", "reportedCurrency": "USD", "retainedEarnings": "-1536301000", "totalLiabilities": "2044006000", "otherCurrentAssets": "None", "totalCurrentAssets": "357566000", "currentLongTermDebt": "549632000", "longTermInvestments": "103047000", "shortTermInvestments": "None", "currentNetReceivables": "224072000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "686936000", "currentAccountsPayable": "79440000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3494014000", "shortLongTermDebtTotal": "1715721000", "totalShareholderEquity": "2420997000", "capitalLeaseObligations": "148215000", "otherCurrentLiabilities": "194262000", "totalCurrentLiabilities": "823334000", "otherNonCurrentLiabilities": "54583000", "totalNonCurrentLiabilities": "1220672000", "cashAndShortTermInvestments": "133494000", "commonStockSharesOutstanding": "161143556", "intangibleAssetsExcludingGoodwill": "155886000", "cashAndCashEquivalentsAtCarryingValue": "133494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10079000", "profitLoss": "None", "dividendPayout": "39877000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71475000", "capitalExpenditures": "26896000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33124000", "cashflowFromInvestment": "-62086000", "stockBasedCompensation": "3190000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39877000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "236300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51338000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 542503000, "cost_of_revenue": 426285000, "gross_profit": 116218000, "research_and_development": null, "selling_general_admin": 27933000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33443000, "depreciation_amortisation": 51338000, "ebitda": 84781000, "interest_expense": 22632000, "interest_income": null, "other_non_operating": null, "pretax_income": 10811000, "tax_provision": 732000, "effective_tax_rate": null, "net_income": 9908000, "net_income_continuing_ops": 10079000, "net_income_to_common": 9908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133494000, "short_term_investments": null, "net_receivables": 224072000, "inventory": 19428000, "other_current_assets": null, "total_current_assets": 357566000, "net_ppe": null, "goodwill": 234942000, "intangible_assets": 155886000, "goodwill_and_intangibles": 390828000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 686936000, "total_assets": 4506650000, "short_term_debt": 549632000, "accounts_payable": 79440000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 823334000, "long_term_debt": 1017874000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1220672000, "total_liabilities": 2044006000, "total_debt": 1567506000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1536301000, "total_equity": 2420997000, "shares_outstanding": 161143556, "operating_cash_flow": 71475000, "stock_based_compensation": 3190000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26896000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62086000, "dividends_paid": 39877000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33124000, "free_cash_flow": 98371000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33443000", "ebitda": "84781000", "netIncome": "9908000", "grossProfit": "116218000", "depreciation": "None", "totalRevenue": "542503000", "costOfRevenue": "426285000", "interestIncome": "19956000", "incomeBeforeTax": "10811000", "interestExpense": "22632000", "operatingIncome": "46344000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "732000", "reportedCurrency": "USD", "netInterestIncome": "-22632000", "nonInterestIncome": "None", "operatingExpenses": "69874000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "426285000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51338000", "sellingGeneralAndAdministrative": "27933000", "netIncomeFromContinuingOperations": "10079000" }, "balance": { "goodwill": "234942000", "inventory": "19428000", "commonStock": "1638000", "currentDebt": "None", "investments": "None", "totalAssets": "4506650000", "longTermDebt": "1017874000", "shortTermDebt": "549632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "155886000", "reportedCurrency": "USD", "retainedEarnings": "-1536301000", "totalLiabilities": "2044006000", "otherCurrentAssets": "None", "totalCurrentAssets": "357566000", "currentLongTermDebt": "549632000", "longTermInvestments": "103047000", "shortTermInvestments": "None", "currentNetReceivables": "224072000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "686936000", "currentAccountsPayable": "79440000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3494014000", "shortLongTermDebtTotal": "1715721000", "totalShareholderEquity": "2420997000", "capitalLeaseObligations": "148215000", "otherCurrentLiabilities": "194262000", "totalCurrentLiabilities": "823334000", "otherNonCurrentLiabilities": "54583000", "totalNonCurrentLiabilities": "1220672000", "cashAndShortTermInvestments": "133494000", "commonStockSharesOutstanding": "161143556", "intangibleAssetsExcludingGoodwill": "155886000", "cashAndCashEquivalentsAtCarryingValue": "133494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10079000", "profitLoss": "None", "dividendPayout": "39877000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71475000", "capitalExpenditures": "26896000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33124000", "cashflowFromInvestment": "-62086000", "stockBasedCompensation": "3190000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39877000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "236300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51338000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "income_statement": { "revenue": 540603000, "cost_of_revenue": 432423000, "gross_profit": 108180000, "ebit": 16709000, "ebitda": 67639000, "pretax_income": -6236000, "tax_provision": 604000, "net_income": -6804000, "net_income_to_common": -6804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86064000, "total_current_assets": 455960000, "total_assets": 4464051000, "short_term_debt": 54491000, "long_term_debt": 1035088000, "total_debt": 1089579000, "total_liabilities": 2159343000, "total_equity": 2262416000, "shares_outstanding": 156922819, "goodwill_and_intangibles": 391368000 }, "cash_flow": { "operating_cash_flow": 60616000, "capital_expenditure": 21181000, "free_cash_flow": 81797000, "dividends_paid": 39548000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211824, "ticker_id": 129, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16709000", "ebitda": "67639000", "netIncome": "-6804000", "grossProfit": "108180000", "depreciation": "None", "totalRevenue": "540603000", "costOfRevenue": "432423000", "interestIncome": "23102000", "incomeBeforeTax": "-6236000", "interestExpense": "22945000", "operatingIncome": "40268000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "604000", "reportedCurrency": "USD", "netInterestIncome": "-22945000", "nonInterestIncome": "None", "operatingExpenses": "67912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "432423000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50930000", "sellingGeneralAndAdministrative": "26798000", "netIncomeFromContinuingOperations": "-6840000" }, "balance": { "goodwill": "234942000", "inventory": "19365000", "commonStock": "1583000", "currentDebt": "None", "investments": "None", "totalAssets": "4464051000", "longTermDebt": "1035088000", "shortTermDebt": "54491000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "156426000", "reportedCurrency": "USD", "retainedEarnings": "-1504861000", "totalLiabilities": "2159343000", "otherCurrentAssets": "79470000", "totalCurrentAssets": "455960000", "currentLongTermDebt": "642567000", "longTermInvestments": "103776000", "shortTermInvestments": "None", "currentNetReceivables": "271061000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4008091000", "currentAccountsPayable": "79115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3490357000", "shortLongTermDebtTotal": "1832457000", "totalShareholderEquity": "2262416000", "capitalLeaseObligations": "153585000", "otherCurrentLiabilities": "193694000", "totalCurrentLiabilities": "327300000", "otherNonCurrentLiabilities": "55829000", "totalNonCurrentLiabilities": "1832043000", "cashAndShortTermInvestments": "86064000", "commonStockSharesOutstanding": "156922819", "intangibleAssetsExcludingGoodwill": "156426000", "cashAndCashEquivalentsAtCarryingValue": "86064000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6840000", "profitLoss": "None", "dividendPayout": "39548000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60616000", "capitalExpenditures": "21181000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23776000", "cashflowFromInvestment": "-32776000", "stockBasedCompensation": "2551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39548000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "47666000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50930000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 540603000, "cost_of_revenue": 432423000, "gross_profit": 108180000, "research_and_development": null, "selling_general_admin": 26798000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16709000, "depreciation_amortisation": 50930000, "ebitda": 67639000, "interest_expense": 22945000, "interest_income": null, "other_non_operating": null, "pretax_income": -6236000, "tax_provision": 604000, "effective_tax_rate": null, "net_income": -6804000, "net_income_continuing_ops": -6840000, "net_income_to_common": -6804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86064000, "short_term_investments": null, "net_receivables": 271061000, "inventory": 19365000, "other_current_assets": null, "total_current_assets": 455960000, "net_ppe": null, "goodwill": 234942000, "intangible_assets": 156426000, "goodwill_and_intangibles": 391368000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4008091000, "total_assets": 4464051000, "short_term_debt": 54491000, "accounts_payable": 79115000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 327300000, "long_term_debt": 1035088000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1832043000, "total_liabilities": 2159343000, "total_debt": 1089579000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1504861000, "total_equity": 2262416000, "shares_outstanding": 156922819, "operating_cash_flow": 60616000, "stock_based_compensation": 2551000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21181000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32776000, "dividends_paid": 39548000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23776000, "free_cash_flow": 81797000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16709000", "ebitda": "67639000", "netIncome": "-6804000", "grossProfit": "108180000", "depreciation": "None", "totalRevenue": "540603000", "costOfRevenue": "432423000", "interestIncome": "23102000", "incomeBeforeTax": "-6236000", "interestExpense": "22945000", "operatingIncome": "40268000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "604000", "reportedCurrency": "USD", "netInterestIncome": "-22945000", "nonInterestIncome": "None", "operatingExpenses": "67912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "432423000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50930000", "sellingGeneralAndAdministrative": "26798000", "netIncomeFromContinuingOperations": "-6840000" }, "balance": { "goodwill": "234942000", "inventory": "19365000", "commonStock": "1583000", "currentDebt": "None", "investments": "None", "totalAssets": "4464051000", "longTermDebt": "1035088000", "shortTermDebt": "54491000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "156426000", "reportedCurrency": "USD", "retainedEarnings": "-1504861000", "totalLiabilities": "2159343000", "otherCurrentAssets": "79470000", "totalCurrentAssets": "455960000", "currentLongTermDebt": "642567000", "longTermInvestments": "103776000", "shortTermInvestments": "None", "currentNetReceivables": "271061000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4008091000", "currentAccountsPayable": "79115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3490357000", "shortLongTermDebtTotal": "1832457000", "totalShareholderEquity": "2262416000", "capitalLeaseObligations": "153585000", "otherCurrentLiabilities": "193694000", "totalCurrentLiabilities": "327300000", "otherNonCurrentLiabilities": "55829000", "totalNonCurrentLiabilities": "1832043000", "cashAndShortTermInvestments": "86064000", "commonStockSharesOutstanding": "156922819", "intangibleAssetsExcludingGoodwill": "156426000", "cashAndCashEquivalentsAtCarryingValue": "86064000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6840000", "profitLoss": "None", "dividendPayout": "39548000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60616000", "capitalExpenditures": "21181000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23776000", "cashflowFromInvestment": "-32776000", "stockBasedCompensation": "2551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39548000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "47666000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50930000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "income_statement": { "revenue": 542740000, "cost_of_revenue": 430572000, "gross_profit": 112168000, "ebit": -1642000, "ebitda": 55419000, "pretax_income": -31943000, "tax_provision": 486000, "net_income": -31773000, "net_income_to_common": -31773000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76702000, "total_current_assets": 354895000, "total_assets": 4488057000, "short_term_debt": 688534000, "long_term_debt": 1016941000, "total_debt": 1705475000, "total_liabilities": 2183895000, "total_equity": 2261231000, "shares_outstanding": 153702650, "goodwill_and_intangibles": 396415000 }, "cash_flow": { "operating_cash_flow": 59509000, "capital_expenditure": 29684000, "free_cash_flow": 89193000, "dividends_paid": 38304000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211825, "ticker_id": 129, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1642000", "ebitda": "55419000", "netIncome": "-31773000", "grossProfit": "112168000", "depreciation": "None", "totalRevenue": "542740000", "costOfRevenue": "430572000", "interestIncome": "27958000", "incomeBeforeTax": "-31943000", "interestExpense": "30301000", "operatingIncome": "40150000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "486000", "reportedCurrency": "USD", "netInterestIncome": "-30301000", "nonInterestIncome": "None", "operatingExpenses": "72018000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "430572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57061000", "sellingGeneralAndAdministrative": "25103000", "netIncomeFromContinuingOperations": "-32429000" }, "balance": { "goodwill": "234942000", "inventory": "19477000", "commonStock": "1564000", "currentDebt": "None", "investments": "None", "totalAssets": "4488057000", "longTermDebt": "1016941000", "shortTermDebt": "688534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "161473000", "reportedCurrency": "USD", "retainedEarnings": "-1458089000", "totalLiabilities": "2183895000", "otherCurrentAssets": "47612000", "totalCurrentAssets": "354895000", "currentLongTermDebt": "688534000", "longTermInvestments": "105188000", "shortTermInvestments": "None", "currentNetReceivables": "211104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4133162000", "currentAccountsPayable": "258324000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3530635000", "shortLongTermDebtTotal": "1870714000", "totalShareholderEquity": "2261231000", "capitalLeaseObligations": "165239000", "otherCurrentLiabilities": "180300000", "totalCurrentLiabilities": "946858000", "otherNonCurrentLiabilities": "54857000", "totalNonCurrentLiabilities": "1237037000", "cashAndShortTermInvestments": "76702000", "commonStockSharesOutstanding": "153702650", "intangibleAssetsExcludingGoodwill": "161473000", "cashAndCashEquivalentsAtCarryingValue": "76702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32429000", "profitLoss": "None", "dividendPayout": "38304000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59509000", "capitalExpenditures": "29684000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139982000", "cashflowFromInvestment": "87207000", "stockBasedCompensation": "2037000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38304000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1364242000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 542740000, "cost_of_revenue": 430572000, "gross_profit": 112168000, "research_and_development": null, "selling_general_admin": 25103000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1642000, "depreciation_amortisation": 57061000, "ebitda": 55419000, "interest_expense": 30301000, "interest_income": null, "other_non_operating": null, "pretax_income": -31943000, "tax_provision": 486000, "effective_tax_rate": null, "net_income": -31773000, "net_income_continuing_ops": -32429000, "net_income_to_common": -31773000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76702000, "short_term_investments": null, "net_receivables": 211104000, "inventory": 19477000, "other_current_assets": null, "total_current_assets": 354895000, "net_ppe": null, "goodwill": 234942000, "intangible_assets": 161473000, "goodwill_and_intangibles": 396415000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4133162000, "total_assets": 4488057000, "short_term_debt": 688534000, "accounts_payable": 258324000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 946858000, "long_term_debt": 1016941000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1237037000, "total_liabilities": 2183895000, "total_debt": 1705475000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1458089000, "total_equity": 2261231000, "shares_outstanding": 153702650, "operating_cash_flow": 59509000, "stock_based_compensation": 2037000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29684000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 87207000, "dividends_paid": 38304000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -139982000, "free_cash_flow": 89193000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1642000", "ebitda": "55419000", "netIncome": "-31773000", "grossProfit": "112168000", "depreciation": "None", "totalRevenue": "542740000", "costOfRevenue": "430572000", "interestIncome": "27958000", "incomeBeforeTax": "-31943000", "interestExpense": "30301000", "operatingIncome": "40150000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "486000", "reportedCurrency": "USD", "netInterestIncome": "-30301000", "nonInterestIncome": "None", "operatingExpenses": "72018000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "430572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57061000", "sellingGeneralAndAdministrative": "25103000", "netIncomeFromContinuingOperations": "-32429000" }, "balance": { "goodwill": "234942000", "inventory": "19477000", "commonStock": "1564000", "currentDebt": "None", "investments": "None", "totalAssets": "4488057000", "longTermDebt": "1016941000", "shortTermDebt": "688534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "161473000", "reportedCurrency": "USD", "retainedEarnings": "-1458089000", "totalLiabilities": "2183895000", "otherCurrentAssets": "47612000", "totalCurrentAssets": "354895000", "currentLongTermDebt": "688534000", "longTermInvestments": "105188000", "shortTermInvestments": "None", "currentNetReceivables": "211104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4133162000", "currentAccountsPayable": "258324000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3530635000", "shortLongTermDebtTotal": "1870714000", "totalShareholderEquity": "2261231000", "capitalLeaseObligations": "165239000", "otherCurrentLiabilities": "180300000", "totalCurrentLiabilities": "946858000", "otherNonCurrentLiabilities": "54857000", "totalNonCurrentLiabilities": "1237037000", "cashAndShortTermInvestments": "76702000", "commonStockSharesOutstanding": "153702650", "intangibleAssetsExcludingGoodwill": "161473000", "cashAndCashEquivalentsAtCarryingValue": "76702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32429000", "profitLoss": "None", "dividendPayout": "38304000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59509000", "capitalExpenditures": "29684000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139982000", "cashflowFromInvestment": "87207000", "stockBasedCompensation": "2037000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38304000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1364242000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "income_statement": { "revenue": 523814000, "cost_of_revenue": 417128000, "gross_profit": 106686000, "ebit": 27565000, "ebitda": 81465000, "pretax_income": -2830000, "tax_provision": 263000, "net_income": -4126000, "net_income_to_common": -4126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67850000, "total_current_assets": 423838000, "total_assets": 4677012000, "short_term_debt": 46115000, "long_term_debt": 1322152000, "total_debt": 1368267000, "total_liabilities": 2419828000, "total_equity": 2207491000, "shares_outstanding": 133732745, "goodwill_and_intangibles": 412746000 }, "cash_flow": { "operating_cash_flow": 63130000, "capital_expenditure": 23881000, "free_cash_flow": 87011000, "dividends_paid": 32997000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211827, "ticker_id": 129, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27565000", "ebitda": "81465000", "netIncome": "-4126000", "grossProfit": "106686000", "depreciation": "None", "totalRevenue": "523814000", "costOfRevenue": "417128000", "interestIncome": "37301000", "incomeBeforeTax": "-2830000", "interestExpense": "30395000", "operatingIncome": "37369000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "263000", "reportedCurrency": "USD", "netInterestIncome": "-30395000", "nonInterestIncome": "None", "operatingExpenses": "69317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "417128000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53900000", "sellingGeneralAndAdministrative": "25071000", "netIncomeFromContinuingOperations": "-3093000" }, "balance": { "goodwill": "234942000", "inventory": "20234000", "commonStock": "1518000", "currentDebt": "None", "investments": "None", "totalAssets": "4677012000", "longTermDebt": "1322152000", "shortTermDebt": "46115000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "177804000", "reportedCurrency": "USD", "retainedEarnings": "-1386791000", "totalLiabilities": "2419828000", "otherCurrentAssets": "81859000", "totalCurrentAssets": "423838000", "currentLongTermDebt": "595970000", "longTermInvestments": "106403000", "shortTermInvestments": "None", "currentNetReceivables": "253895000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4253174000", "currentAccountsPayable": "82948000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3708961000", "shortLongTermDebtTotal": "2095423000", "totalShareholderEquity": "2207491000", "capitalLeaseObligations": "174213000", "otherCurrentLiabilities": "187078000", "totalCurrentLiabilities": "316141000", "otherNonCurrentLiabilities": "57715000", "totalNonCurrentLiabilities": "2103687000", "cashAndShortTermInvestments": "67850000", "commonStockSharesOutstanding": "133732745", "intangibleAssetsExcludingGoodwill": "177804000", "cashAndCashEquivalentsAtCarryingValue": "67850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3093000", "profitLoss": "None", "dividendPayout": "32997000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63130000", "capitalExpenditures": "23881000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13696000", "cashflowFromInvestment": "-30407000", "stockBasedCompensation": "2630000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32997000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1244022000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 523814000, "cost_of_revenue": 417128000, "gross_profit": 106686000, "research_and_development": null, "selling_general_admin": 25071000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27565000, "depreciation_amortisation": 53900000, "ebitda": 81465000, "interest_expense": 30395000, "interest_income": null, "other_non_operating": null, "pretax_income": -2830000, "tax_provision": 263000, "effective_tax_rate": null, "net_income": -4126000, "net_income_continuing_ops": -3093000, "net_income_to_common": -4126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67850000, "short_term_investments": null, "net_receivables": 253895000, "inventory": 20234000, "other_current_assets": null, "total_current_assets": 423838000, "net_ppe": null, "goodwill": 234942000, "intangible_assets": 177804000, "goodwill_and_intangibles": 412746000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4253174000, "total_assets": 4677012000, "short_term_debt": 46115000, "accounts_payable": 82948000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 316141000, "long_term_debt": 1322152000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2103687000, "total_liabilities": 2419828000, "total_debt": 1368267000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1386791000, "total_equity": 2207491000, "shares_outstanding": 133732745, "operating_cash_flow": 63130000, "stock_based_compensation": 2630000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23881000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30407000, "dividends_paid": 32997000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13696000, "free_cash_flow": 87011000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27565000", "ebitda": "81465000", "netIncome": "-4126000", "grossProfit": "106686000", "depreciation": "None", "totalRevenue": "523814000", "costOfRevenue": "417128000", "interestIncome": "37301000", "incomeBeforeTax": "-2830000", "interestExpense": "30395000", "operatingIncome": "37369000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "263000", "reportedCurrency": "USD", "netInterestIncome": "-30395000", "nonInterestIncome": "None", "operatingExpenses": "69317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "417128000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53900000", "sellingGeneralAndAdministrative": "25071000", "netIncomeFromContinuingOperations": "-3093000" }, "balance": { "goodwill": "234942000", "inventory": "20234000", "commonStock": "1518000", "currentDebt": "None", "investments": "None", "totalAssets": "4677012000", "longTermDebt": "1322152000", "shortTermDebt": "46115000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "177804000", "reportedCurrency": "USD", "retainedEarnings": "-1386791000", "totalLiabilities": "2419828000", "otherCurrentAssets": "81859000", "totalCurrentAssets": "423838000", "currentLongTermDebt": "595970000", "longTermInvestments": "106403000", "shortTermInvestments": "None", "currentNetReceivables": "253895000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4253174000", "currentAccountsPayable": "82948000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3708961000", "shortLongTermDebtTotal": "2095423000", "totalShareholderEquity": "2207491000", "capitalLeaseObligations": "174213000", "otherCurrentLiabilities": "187078000", "totalCurrentLiabilities": "316141000", "otherNonCurrentLiabilities": "57715000", "totalNonCurrentLiabilities": "2103687000", "cashAndShortTermInvestments": "67850000", "commonStockSharesOutstanding": "133732745", "intangibleAssetsExcludingGoodwill": "177804000", "cashAndCashEquivalentsAtCarryingValue": "67850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3093000", "profitLoss": "None", "dividendPayout": "32997000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63130000", "capitalExpenditures": "23881000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13696000", "cashflowFromInvestment": "-30407000", "stockBasedCompensation": "2630000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32997000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1244022000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "income_statement": { "revenue": 504581000, "cost_of_revenue": 402564000, "gross_profit": 102017000, "ebit": 34208000, "ebitda": 90318000, "pretax_income": 3612000, "tax_provision": 686000, "net_income": 1979000, "net_income_to_common": 1979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52087000, "total_current_assets": 324547000, "total_assets": 4644615000, "short_term_debt": 783873000, "long_term_debt": 1269041000, "total_debt": 2052914000, "total_liabilities": 2540502000, "total_equity": 1933371000, "shares_outstanding": 130689889, "goodwill_and_intangibles": 414400000 }, "cash_flow": { "operating_cash_flow": 59402000, "capital_expenditure": 18489000, "free_cash_flow": 77891000, "dividends_paid": 32998000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211828, "ticker_id": 129, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34208000", "ebitda": "90318000", "netIncome": "1979000", "grossProfit": "102017000", "depreciation": "None", "totalRevenue": "504581000", "costOfRevenue": "402564000", "interestIncome": "None", "incomeBeforeTax": "3612000", "interestExpense": "30596000", "operatingIncome": "31684000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "686000", "reportedCurrency": "USD", "netInterestIncome": "-30596000", "nonInterestIncome": "None", "operatingExpenses": "70333000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402564000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56110000", "sellingGeneralAndAdministrative": "25069000", "netIncomeFromContinuingOperations": "2926000" }, "balance": { "goodwill": "234942000", "inventory": "20036000", "commonStock": "1306000", "currentDebt": "None", "investments": "None", "totalAssets": "4644615000", "longTermDebt": "1269041000", "shortTermDebt": "783873000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "179458000", "reportedCurrency": "USD", "retainedEarnings": "-1344285000", "totalLiabilities": "2540502000", "otherCurrentAssets": "51394000", "totalCurrentAssets": "324547000", "currentLongTermDebt": "783873000", "longTermInvestments": "107435000", "shortTermInvestments": "5879000", "currentNetReceivables": "201030000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4320068000", "currentAccountsPayable": "79445000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2231501000", "totalShareholderEquity": "1933371000", "capitalLeaseObligations": "178587000", "otherCurrentLiabilities": "253657000", "totalCurrentLiabilities": "1037530000", "otherNonCurrentLiabilities": "55344000", "totalNonCurrentLiabilities": "1502972000", "cashAndShortTermInvestments": "52087000", "commonStockSharesOutstanding": "130689889", "intangibleAssetsExcludingGoodwill": "179458000", "cashAndCashEquivalentsAtCarryingValue": "52087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2926000", "profitLoss": "None", "dividendPayout": "32998000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59402000", "capitalExpenditures": "18489000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26027000", "cashflowFromInvestment": "-60311000", "stockBasedCompensation": "3268000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32998000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56110000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 504581000, "cost_of_revenue": 402564000, "gross_profit": 102017000, "research_and_development": null, "selling_general_admin": 25069000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34208000, "depreciation_amortisation": 56110000, "ebitda": 90318000, "interest_expense": 30596000, "interest_income": null, "other_non_operating": null, "pretax_income": 3612000, "tax_provision": 686000, "effective_tax_rate": null, "net_income": 1979000, "net_income_continuing_ops": 2926000, "net_income_to_common": 1979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52087000, "short_term_investments": 5879000, "net_receivables": 201030000, "inventory": 20036000, "other_current_assets": null, "total_current_assets": 324547000, "net_ppe": null, "goodwill": 234942000, "intangible_assets": 179458000, "goodwill_and_intangibles": 414400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4320068000, "total_assets": 4644615000, "short_term_debt": 783873000, "accounts_payable": 79445000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1037530000, "long_term_debt": 1269041000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1502972000, "total_liabilities": 2540502000, "total_debt": 2052914000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1344285000, "total_equity": 1933371000, "shares_outstanding": 130689889, "operating_cash_flow": 59402000, "stock_based_compensation": 3268000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18489000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60311000, "dividends_paid": 32998000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26027000, "free_cash_flow": 77891000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34208000", "ebitda": "90318000", "netIncome": "1979000", "grossProfit": "102017000", "depreciation": "None", "totalRevenue": "504581000", "costOfRevenue": "402564000", "interestIncome": "None", "incomeBeforeTax": "3612000", "interestExpense": "30596000", "operatingIncome": "31684000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "686000", "reportedCurrency": "USD", "netInterestIncome": "-30596000", "nonInterestIncome": "None", "operatingExpenses": "70333000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402564000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56110000", "sellingGeneralAndAdministrative": "25069000", "netIncomeFromContinuingOperations": "2926000" }, "balance": { "goodwill": "234942000", "inventory": "20036000", "commonStock": "1306000", "currentDebt": "None", "investments": "None", "totalAssets": "4644615000", "longTermDebt": "1269041000", "shortTermDebt": "783873000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "179458000", "reportedCurrency": "USD", "retainedEarnings": "-1344285000", "totalLiabilities": "2540502000", "otherCurrentAssets": "51394000", "totalCurrentAssets": "324547000", "currentLongTermDebt": "783873000", "longTermInvestments": "107435000", "shortTermInvestments": "5879000", "currentNetReceivables": "201030000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4320068000", "currentAccountsPayable": "79445000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2231501000", "totalShareholderEquity": "1933371000", "capitalLeaseObligations": "178587000", "otherCurrentLiabilities": "253657000", "totalCurrentLiabilities": "1037530000", "otherNonCurrentLiabilities": "55344000", "totalNonCurrentLiabilities": "1502972000", "cashAndShortTermInvestments": "52087000", "commonStockSharesOutstanding": "130689889", "intangibleAssetsExcludingGoodwill": "179458000", "cashAndCashEquivalentsAtCarryingValue": "52087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2926000", "profitLoss": "None", "dividendPayout": "32998000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59402000", "capitalExpenditures": "18489000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26027000", "cashflowFromInvestment": "-60311000", "stockBasedCompensation": "3268000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32998000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56110000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "income_statement": { "revenue": 499533000, "cost_of_revenue": 403629000, "gross_profit": 95904000, "ebit": 33712000, "ebitda": 88278000, "pretax_income": -2726000, "tax_provision": 278000, "net_income": -3892000, "net_income_to_common": -3892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77026000, "total_current_assets": 447914000, "total_assets": 4703430000, "short_term_debt": 414716000, "long_term_debt": 1269536000, "total_debt": 1684252000, "total_liabilities": 2560632000, "total_equity": 1960899000, "shares_outstanding": 104295142, "goodwill_and_intangibles": 422756000 }, "cash_flow": { "operating_cash_flow": -5954000, "capital_expenditure": 19886000, "free_cash_flow": 13932000, "dividends_paid": 16596000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211829, "ticker_id": 129, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33712000", "ebitda": "88278000", "netIncome": "-3892000", "grossProfit": "95904000", "depreciation": "None", "totalRevenue": "499533000", "costOfRevenue": "403629000", "interestIncome": "None", "incomeBeforeTax": "-2726000", "interestExpense": "36438000", "operatingIncome": "27582000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "278000", "reportedCurrency": "USD", "netInterestIncome": "-36438000", "nonInterestIncome": "None", "operatingExpenses": "68322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "403629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54566000", "sellingGeneralAndAdministrative": "25555000", "netIncomeFromContinuingOperations": "-3004000" }, "balance": { "goodwill": "234942000", "inventory": "20741000", "commonStock": "1305000", "currentDebt": "None", "investments": "None", "totalAssets": "4703430000", "longTermDebt": "1269536000", "shortTermDebt": "414716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "187814000", "reportedCurrency": "USD", "retainedEarnings": "-1313190000", "totalLiabilities": "2560632000", "otherCurrentAssets": "85725000", "totalCurrentAssets": "447914000", "currentLongTermDebt": "759308000", "longTermInvestments": "107395000", "shortTermInvestments": "5491000", "currentNetReceivables": "264422000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4255516000", "currentAccountsPayable": "108387000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2248611000", "totalShareholderEquity": "1960899000", "capitalLeaseObligations": "219767000", "otherCurrentLiabilities": "149678000", "totalCurrentLiabilities": "672781000", "otherNonCurrentLiabilities": "54738000", "totalNonCurrentLiabilities": "1887851000", "cashAndShortTermInvestments": "77026000", "commonStockSharesOutstanding": "104295142", "intangibleAssetsExcludingGoodwill": "187814000", "cashAndCashEquivalentsAtCarryingValue": "77026000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3004000", "profitLoss": "None", "dividendPayout": "16596000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5954000", "capitalExpenditures": "19886000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44962000", "cashflowFromInvestment": "-5223000", "stockBasedCompensation": "1935000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16596000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54566000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 499533000, "cost_of_revenue": 403629000, "gross_profit": 95904000, "research_and_development": null, "selling_general_admin": 25555000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33712000, "depreciation_amortisation": 54566000, "ebitda": 88278000, "interest_expense": 36438000, "interest_income": null, "other_non_operating": null, "pretax_income": -2726000, "tax_provision": 278000, "effective_tax_rate": null, "net_income": -3892000, "net_income_continuing_ops": -3004000, "net_income_to_common": -3892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77026000, "short_term_investments": 5491000, "net_receivables": 264422000, "inventory": 20741000, "other_current_assets": null, "total_current_assets": 447914000, "net_ppe": null, "goodwill": 234942000, "intangible_assets": 187814000, "goodwill_and_intangibles": 422756000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4255516000, "total_assets": 4703430000, "short_term_debt": 414716000, "accounts_payable": 108387000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 672781000, "long_term_debt": 1269536000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1887851000, "total_liabilities": 2560632000, "total_debt": 1684252000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1313190000, "total_equity": 1960899000, "shares_outstanding": 104295142, "operating_cash_flow": -5954000, "stock_based_compensation": 1935000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19886000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5223000, "dividends_paid": 16596000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44962000, "free_cash_flow": 13932000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33712000", "ebitda": "88278000", "netIncome": "-3892000", "grossProfit": "95904000", "depreciation": "None", "totalRevenue": "499533000", "costOfRevenue": "403629000", "interestIncome": "None", "incomeBeforeTax": "-2726000", "interestExpense": "36438000", "operatingIncome": "27582000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "278000", "reportedCurrency": "USD", "netInterestIncome": "-36438000", "nonInterestIncome": "None", "operatingExpenses": "68322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "403629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54566000", "sellingGeneralAndAdministrative": "25555000", "netIncomeFromContinuingOperations": "-3004000" }, "balance": { "goodwill": "234942000", "inventory": "20741000", "commonStock": "1305000", "currentDebt": "None", "investments": "None", "totalAssets": "4703430000", "longTermDebt": "1269536000", "shortTermDebt": "414716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "187814000", "reportedCurrency": "USD", "retainedEarnings": "-1313190000", "totalLiabilities": "2560632000", "otherCurrentAssets": "85725000", "totalCurrentAssets": "447914000", "currentLongTermDebt": "759308000", "longTermInvestments": "107395000", "shortTermInvestments": "5491000", "currentNetReceivables": "264422000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4255516000", "currentAccountsPayable": "108387000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2248611000", "totalShareholderEquity": "1960899000", "capitalLeaseObligations": "219767000", "otherCurrentLiabilities": "149678000", "totalCurrentLiabilities": "672781000", "otherNonCurrentLiabilities": "54738000", "totalNonCurrentLiabilities": "1887851000", "cashAndShortTermInvestments": "77026000", "commonStockSharesOutstanding": "104295142", "intangibleAssetsExcludingGoodwill": "187814000", "cashAndCashEquivalentsAtCarryingValue": "77026000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3004000", "profitLoss": "None", "dividendPayout": "16596000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5954000", "capitalExpenditures": "19886000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44962000", "cashflowFromInvestment": "-5223000", "stockBasedCompensation": "1935000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16596000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54566000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "income_statement": { "revenue": 482551000, "cost_of_revenue": 385012000, "gross_profit": 97539000, "ebit": 10114000, "ebitda": 62190000, "pretax_income": -31071000, "tax_provision": -112000, "net_income": -27425000, "net_income_to_common": -27425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43445000, "total_current_assets": 297096000, "total_assets": 4577933000, "short_term_debt": 1449469000, "long_term_debt": 1344152000, "total_debt": 2793621000, "total_liabilities": 3118755000, "total_equity": 1270321000, "shares_outstanding": 66048053, "goodwill_and_intangibles": 415412000 }, "cash_flow": { "operating_cash_flow": 25769000, "capital_expenditure": 25405000, "free_cash_flow": 51174000, "dividends_paid": 16599000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211830, "ticker_id": 129, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10114000", "ebitda": "62190000", "netIncome": "-27425000", "grossProfit": "97539000", "depreciation": "None", "totalRevenue": "482551000", "costOfRevenue": "385012000", "interestIncome": "None", "incomeBeforeTax": "-31071000", "interestExpense": "41185000", "operatingIncome": "29215000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-112000", "reportedCurrency": "USD", "netInterestIncome": "-41185000", "nonInterestIncome": "None", "operatingExpenses": "68324000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "385012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52076000", "sellingGeneralAndAdministrative": "24394000", "netIncomeFromContinuingOperations": "-30959000" }, "balance": { "goodwill": "234942000", "inventory": "19472000", "commonStock": "661000", "currentDebt": "None", "investments": "None", "totalAssets": "4577933000", "longTermDebt": "1344152000", "shortTermDebt": "1449469000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "180470000", "reportedCurrency": "USD", "retainedEarnings": "-1276222000", "totalLiabilities": "3118755000", "otherCurrentAssets": "48800000", "totalCurrentAssets": "297096000", "currentLongTermDebt": "1223967000", "longTermInvestments": "107546000", "shortTermInvestments": "1463000", "currentNetReceivables": "185379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4280837000", "currentAccountsPayable": "242905000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3019123000", "totalShareholderEquity": "1270321000", "capitalLeaseObligations": "225502000", "otherCurrentLiabilities": "-225502000", "totalCurrentLiabilities": "1466872000", "otherNonCurrentLiabilities": "82229000", "totalNonCurrentLiabilities": "1651883000", "cashAndShortTermInvestments": "43445000", "commonStockSharesOutstanding": "66048053", "intangibleAssetsExcludingGoodwill": "180470000", "cashAndCashEquivalentsAtCarryingValue": "43445000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30959000", "profitLoss": "None", "dividendPayout": "16599000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25769000", "capitalExpenditures": "25405000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5885000", "cashflowFromInvestment": "-11305000", "stockBasedCompensation": "1233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16599000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-304000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52076000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 482551000, "cost_of_revenue": 385012000, "gross_profit": 97539000, "research_and_development": null, "selling_general_admin": 24394000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10114000, "depreciation_amortisation": 52076000, "ebitda": 62190000, "interest_expense": 41185000, "interest_income": null, "other_non_operating": null, "pretax_income": -31071000, "tax_provision": -112000, "effective_tax_rate": null, "net_income": -27425000, "net_income_continuing_ops": -30959000, "net_income_to_common": -27425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43445000, "short_term_investments": 1463000, "net_receivables": 185379000, "inventory": 19472000, "other_current_assets": null, "total_current_assets": 297096000, "net_ppe": null, "goodwill": 234942000, "intangible_assets": 180470000, "goodwill_and_intangibles": 415412000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4280837000, "total_assets": 4577933000, "short_term_debt": 1449469000, "accounts_payable": 242905000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1466872000, "long_term_debt": 1344152000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1651883000, "total_liabilities": 3118755000, "total_debt": 2793621000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1276222000, "total_equity": 1270321000, "shares_outstanding": 66048053, "operating_cash_flow": 25769000, "stock_based_compensation": 1233000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25405000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11305000, "dividends_paid": 16599000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5885000, "free_cash_flow": 51174000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10114000", "ebitda": "62190000", "netIncome": "-27425000", "grossProfit": "97539000", "depreciation": "None", "totalRevenue": "482551000", "costOfRevenue": "385012000", "interestIncome": "None", "incomeBeforeTax": "-31071000", "interestExpense": "41185000", "operatingIncome": "29215000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-112000", "reportedCurrency": "USD", "netInterestIncome": "-41185000", "nonInterestIncome": "None", "operatingExpenses": "68324000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "385012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52076000", "sellingGeneralAndAdministrative": "24394000", "netIncomeFromContinuingOperations": "-30959000" }, "balance": { "goodwill": "234942000", "inventory": "19472000", "commonStock": "661000", "currentDebt": "None", "investments": "None", "totalAssets": "4577933000", "longTermDebt": "1344152000", "shortTermDebt": "1449469000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "180470000", "reportedCurrency": "USD", "retainedEarnings": "-1276222000", "totalLiabilities": "3118755000", "otherCurrentAssets": "48800000", "totalCurrentAssets": "297096000", "currentLongTermDebt": "1223967000", "longTermInvestments": "107546000", "shortTermInvestments": "1463000", "currentNetReceivables": "185379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4280837000", "currentAccountsPayable": "242905000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3019123000", "totalShareholderEquity": "1270321000", "capitalLeaseObligations": "225502000", "otherCurrentLiabilities": "-225502000", "totalCurrentLiabilities": "1466872000", "otherNonCurrentLiabilities": "82229000", "totalNonCurrentLiabilities": "1651883000", "cashAndShortTermInvestments": "43445000", "commonStockSharesOutstanding": "66048053", "intangibleAssetsExcludingGoodwill": "180470000", "cashAndCashEquivalentsAtCarryingValue": "43445000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30959000", "profitLoss": "None", "dividendPayout": "16599000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25769000", "capitalExpenditures": "25405000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5885000", "cashflowFromInvestment": "-11305000", "stockBasedCompensation": "1233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16599000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-304000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52076000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "income_statement": { "revenue": 463176000, "cost_of_revenue": 374603000, "gross_profit": 88573000, "ebit": 35843000, "ebitda": 99045000, "pretax_income": -6162000, "tax_provision": 284000, "net_income": -5989000, "net_income_to_common": -5989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35178000, "total_current_assets": 362565000, "total_assets": 4588917000, "short_term_debt": 380847000, "long_term_debt": 1259419000, "total_debt": 1640266000, "total_liabilities": 3055248000, "total_equity": 1314244000, "shares_outstanding": 66048991, "goodwill_and_intangibles": 431826000 }, "cash_flow": { "operating_cash_flow": 29124000, "capital_expenditure": 22312000, "free_cash_flow": 51436000, "dividends_paid": 16599000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211832, "ticker_id": 129, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35843000", "ebitda": "99045000", "netIncome": "-5989000", "grossProfit": "88573000", "depreciation": "None", "totalRevenue": "463176000", "costOfRevenue": "374603000", "interestIncome": "None", "incomeBeforeTax": "-6162000", "interestExpense": "42005000", "operatingIncome": "14448000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "284000", "reportedCurrency": "USD", "netInterestIncome": "-42005000", "nonInterestIncome": "None", "operatingExpenses": "74125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63202000", "sellingGeneralAndAdministrative": "25916000", "netIncomeFromContinuingOperations": "-6446000" }, "balance": { "goodwill": "234942000", "inventory": "21998000", "commonStock": "661000", "currentDebt": "None", "investments": "None", "totalAssets": "4588917000", "longTermDebt": "1259419000", "shortTermDebt": "380847000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "196884000", "reportedCurrency": "USD", "retainedEarnings": "-1232183000", "totalLiabilities": "3055248000", "otherCurrentAssets": "88961000", "totalCurrentAssets": "362565000", "currentLongTermDebt": "1277076000", "longTermInvestments": "106729000", "shortTermInvestments": "8200000", "currentNetReceivables": "216428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4226352000", "currentAccountsPayable": "85718000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2767643000", "totalShareholderEquity": "1314244000", "capitalLeaseObligations": "231148000", "otherCurrentLiabilities": "151459000", "totalCurrentLiabilities": "618024000", "otherNonCurrentLiabilities": "53680000", "totalNonCurrentLiabilities": "2437224000", "cashAndShortTermInvestments": "35178000", "commonStockSharesOutstanding": "66048991", "intangibleAssetsExcludingGoodwill": "196884000", "cashAndCashEquivalentsAtCarryingValue": "35178000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6446000", "profitLoss": "None", "dividendPayout": "16599000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29124000", "capitalExpenditures": "22312000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51602000", "cashflowFromInvestment": "11014000", "stockBasedCompensation": "1579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16599000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63202000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 463176000, "cost_of_revenue": 374603000, "gross_profit": 88573000, "research_and_development": null, "selling_general_admin": 25916000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35843000, "depreciation_amortisation": 63202000, "ebitda": 99045000, "interest_expense": 42005000, "interest_income": null, "other_non_operating": null, "pretax_income": -6162000, "tax_provision": 284000, "effective_tax_rate": null, "net_income": -5989000, "net_income_continuing_ops": -6446000, "net_income_to_common": -5989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35178000, "short_term_investments": 8200000, "net_receivables": 216428000, "inventory": 21998000, "other_current_assets": null, "total_current_assets": 362565000, "net_ppe": null, "goodwill": 234942000, "intangible_assets": 196884000, "goodwill_and_intangibles": 431826000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4226352000, "total_assets": 4588917000, "short_term_debt": 380847000, "accounts_payable": 85718000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 618024000, "long_term_debt": 1259419000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2437224000, "total_liabilities": 3055248000, "total_debt": 1640266000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1232183000, "total_equity": 1314244000, "shares_outstanding": 66048991, "operating_cash_flow": 29124000, "stock_based_compensation": 1579000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22312000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 11014000, "dividends_paid": 16599000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51602000, "free_cash_flow": 51436000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35843000", "ebitda": "99045000", "netIncome": "-5989000", "grossProfit": "88573000", "depreciation": "None", "totalRevenue": "463176000", "costOfRevenue": "374603000", "interestIncome": "None", "incomeBeforeTax": "-6162000", "interestExpense": "42005000", "operatingIncome": "14448000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "284000", "reportedCurrency": "USD", "netInterestIncome": "-42005000", "nonInterestIncome": "None", "operatingExpenses": "74125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63202000", "sellingGeneralAndAdministrative": "25916000", "netIncomeFromContinuingOperations": "-6446000" }, "balance": { "goodwill": "234942000", "inventory": "21998000", "commonStock": "661000", "currentDebt": "None", "investments": "None", "totalAssets": "4588917000", "longTermDebt": "1259419000", "shortTermDebt": "380847000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "196884000", "reportedCurrency": "USD", "retainedEarnings": "-1232183000", "totalLiabilities": "3055248000", "otherCurrentAssets": "88961000", "totalCurrentAssets": "362565000", "currentLongTermDebt": "1277076000", "longTermInvestments": "106729000", "shortTermInvestments": "8200000", "currentNetReceivables": "216428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4226352000", "currentAccountsPayable": "85718000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2767643000", "totalShareholderEquity": "1314244000", "capitalLeaseObligations": "231148000", "otherCurrentLiabilities": "151459000", "totalCurrentLiabilities": "618024000", "otherNonCurrentLiabilities": "53680000", "totalNonCurrentLiabilities": "2437224000", "cashAndShortTermInvestments": "35178000", "commonStockSharesOutstanding": "66048991", "intangibleAssetsExcludingGoodwill": "196884000", "cashAndCashEquivalentsAtCarryingValue": "35178000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6446000", "profitLoss": "None", "dividendPayout": "16599000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29124000", "capitalExpenditures": "22312000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51602000", "cashflowFromInvestment": "11014000", "stockBasedCompensation": "1579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16599000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63202000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "income_statement": { "revenue": 461190000, "cost_of_revenue": 372549000, "gross_profit": 88641000, "ebit": 29471000, "ebitda": 86449000, "pretax_income": -11519000, "tax_provision": 348000, "net_income": -12183000, "net_income_to_common": -12183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48407000, "total_current_assets": 343129000, "total_assets": 4666384000, "short_term_debt": 399568000, "long_term_debt": 1284578000, "total_debt": 1684146000, "total_liabilities": 3110109000, "total_equity": 1335774000, "shares_outstanding": 66033345, "goodwill_and_intangibles": 445578000 }, "cash_flow": { "operating_cash_flow": 19780000, "capital_expenditure": 30574000, "free_cash_flow": 50354000, "dividends_paid": 16594000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211833, "ticker_id": 129, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:44.243236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29471000", "ebitda": "86449000", "netIncome": "-12183000", "grossProfit": "88641000", "depreciation": "None", "totalRevenue": "461190000", "costOfRevenue": "372549000", "interestIncome": "None", "incomeBeforeTax": "-11519000", "interestExpense": "40990000", "operatingIncome": "23894000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "348000", "reportedCurrency": "USD", "netInterestIncome": "-40990000", "nonInterestIncome": "None", "operatingExpenses": "64747000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "372549000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56978000", "sellingGeneralAndAdministrative": "26427000", "netIncomeFromContinuingOperations": "-11867000" }, "balance": { "goodwill": "234942000", "inventory": "19289000", "commonStock": "661000", "currentDebt": "None", "investments": "None", "totalAssets": "4666384000", "longTermDebt": "1284578000", "shortTermDebt": "399568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "210636000", "reportedCurrency": "USD", "retainedEarnings": "-1209578000", "totalLiabilities": "3110109000", "otherCurrentAssets": "81262000", "totalCurrentAssets": "343129000", "currentLongTermDebt": "1281683000", "longTermInvestments": "106239000", "shortTermInvestments": "4798000", "currentNetReceivables": "194171000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4323255000", "currentAccountsPayable": "74208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2828979000", "totalShareholderEquity": "1335774000", "capitalLeaseObligations": "262718000", "otherCurrentLiabilities": "150130000", "totalCurrentLiabilities": "623906000", "otherNonCurrentLiabilities": "57569000", "totalNonCurrentLiabilities": "2486203000", "cashAndShortTermInvestments": "48407000", "commonStockSharesOutstanding": "66033345", "intangibleAssetsExcludingGoodwill": "210636000", "cashAndCashEquivalentsAtCarryingValue": "48407000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11867000", "profitLoss": "None", "dividendPayout": "16594000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19780000", "capitalExpenditures": "30574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57275000", "cashflowFromInvestment": "43006000", "stockBasedCompensation": "1584000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16594000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56978000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 461190000, "cost_of_revenue": 372549000, "gross_profit": 88641000, "research_and_development": null, "selling_general_admin": 26427000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29471000, "depreciation_amortisation": 56978000, "ebitda": 86449000, "interest_expense": 40990000, "interest_income": null, "other_non_operating": null, "pretax_income": -11519000, "tax_provision": 348000, "effective_tax_rate": null, "net_income": -12183000, "net_income_continuing_ops": -11867000, "net_income_to_common": -12183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48407000, "short_term_investments": 4798000, "net_receivables": 194171000, "inventory": 19289000, "other_current_assets": null, "total_current_assets": 343129000, "net_ppe": null, "goodwill": 234942000, "intangible_assets": 210636000, "goodwill_and_intangibles": 445578000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4323255000, "total_assets": 4666384000, "short_term_debt": 399568000, "accounts_payable": 74208000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 623906000, "long_term_debt": 1284578000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2486203000, "total_liabilities": 3110109000, "total_debt": 1684146000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1209578000, "total_equity": 1335774000, "shares_outstanding": 66033345, "operating_cash_flow": 19780000, "stock_based_compensation": 1584000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30574000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 43006000, "dividends_paid": 16594000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57275000, "free_cash_flow": 50354000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29471000", "ebitda": "86449000", "netIncome": "-12183000", "grossProfit": "88641000", "depreciation": "None", "totalRevenue": "461190000", "costOfRevenue": "372549000", "interestIncome": "None", "incomeBeforeTax": "-11519000", "interestExpense": "40990000", "operatingIncome": "23894000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "348000", "reportedCurrency": "USD", "netInterestIncome": "-40990000", "nonInterestIncome": "None", "operatingExpenses": "64747000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "372549000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56978000", "sellingGeneralAndAdministrative": "26427000", "netIncomeFromContinuingOperations": "-11867000" }, "balance": { "goodwill": "234942000", "inventory": "19289000", "commonStock": "661000", "currentDebt": "None", "investments": "None", "totalAssets": "4666384000", "longTermDebt": "1284578000", "shortTermDebt": "399568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "210636000", "reportedCurrency": "USD", "retainedEarnings": "-1209578000", "totalLiabilities": "3110109000", "otherCurrentAssets": "81262000", "totalCurrentAssets": "343129000", "currentLongTermDebt": "1281683000", "longTermInvestments": "106239000", "shortTermInvestments": "4798000", "currentNetReceivables": "194171000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4323255000", "currentAccountsPayable": "74208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2828979000", "totalShareholderEquity": "1335774000", "capitalLeaseObligations": "262718000", "otherCurrentLiabilities": "150130000", "totalCurrentLiabilities": "623906000", "otherNonCurrentLiabilities": "57569000", "totalNonCurrentLiabilities": "2486203000", "cashAndShortTermInvestments": "48407000", "commonStockSharesOutstanding": "66033345", "intangibleAssetsExcludingGoodwill": "210636000", "cashAndCashEquivalentsAtCarryingValue": "48407000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11867000", "profitLoss": "None", "dividendPayout": "16594000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19780000", "capitalExpenditures": "30574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57275000", "cashflowFromInvestment": "43006000", "stockBasedCompensation": "1584000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16594000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56978000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }