{ "ticker": { "uuid": "16643d05-3913-4d09-a595-c4dff42e718a", "symbol": "UE", "name": "Urban Edge Properties", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/16643d05-3913-4d09-a595-c4dff42e718a/", "api_url": "https://sharemaestro.com/factors/api/tickers/16643d05-3913-4d09-a595-c4dff42e718a/" }, "ticker_metadata": { "id": 4107, "uuid": "16643d05-3913-4d09-a595-c4dff42e718a", "symbol": "UE", "name": "Urban Edge Properties", "asset_type": "equity", "market_cap": 2991044000, "stock_exchange_id": 3, "industry": "Reit - Retail", "sector": "Real Estate", "description": "Urban Edge Properties is a NYSE-listed real estate investment trust focused on managing, acquiring, developing and remodeling retail real estate in urban communities, primarily in the New York metropolitan region.", "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": "16643d05-3913-4d09-a595-c4dff42e718a", "symbol": "UE", "name": "Urban Edge Properties", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/16643d05-3913-4d09-a595-c4dff42e718a/", "api_url": "https://sharemaestro.com/factors/api/tickers/16643d05-3913-4d09-a595-c4dff42e718a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.42, "value": 0.16, "quality": 0.73, "momentum": 0.74, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 22.89, "market_cap": 3000993450, "pe_ratio": 27.7916, "earnings_yield": 0.036, "ebitda_to_ev": 0.0686, "shareholder_yield": 0.0327, "roe": 0.0839, "piotroski_f_score": 7, "momentum_12_1": 0.2038, "volatility_252d": 0.1848 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:02.419278+00:00", "batch_id": "" }, "size": { "price_close": 22.89, "market_cap": 3000993450, "market_cap_usd": 3000993450, "enterprise_value": 4739309450, "shares_outstanding": 131105000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 27.7916, "pb_ratio": 2.331, "ptbv_ratio": 2.5085, "ps_ratio": 6.1699, "pcf_ratio": 15.8563, "pfcf_ratio": 6.6762, "ev_ebitda": 14.5739, "ev_ebit": 24.8251, "ev_sales": 9.7438, "ev_fcf": 10.5434, "earnings_yield": 0.036, "fcf_yield": 0.0948, "price_to_sales": 6.1699, "price_to_book": 2.331, "price_to_cashflow": 15.8563, "ebitda_to_ev": 0.0686, "sales_yield": 0.1026 }, "yield": { "dividend_yield": 0.0327, "buyback_yield": 0, "shareholder_yield": 0.0327, "debt_paydown_yield": null, "total_yield": 0.0327 }, "quality": { "gross_margin": 0.2532, "operating_margin": 0.3925, "net_margin": 0.222, "ebitda_margin": 0.6686, "fcf_margin": 0.9242, "roe": 0.0839, "roa": 0.0319, "roic": 0.0618, "roc_greenblatt": null, "asset_turnover": 0.1435, "cash_conversion": 4.1628, "accruals_ratio": -0.024, "sbc_to_revenue": 0.0263, "piotroski_f_score": 7, "altman_z_score": 1.2731, "earnings_stability_5y": 0.7125, "revenue_stability_5y": 0.1105, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0363, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.5593, "net_debt_to_ebitda": 5.3455, "debt_to_assets": 0.5277, "interest_coverage": 2.5162, "current_ratio": 0.9278, "quick_ratio": 0.9278, "net_debt": 1738316000, "local_beta": 0.0013, "volatility_252d": 0.1848, "volatility_60d": 0.4195, "max_drawdown_12m": -0.096, "risk_adjusted_momentum": 1.1031 }, "growth": { "revenue_growth_1y": 0.0725, "revenue_growth_3y_cagr": 0.0585, "revenue_growth_5y_cagr": 0.0741, "eps_growth_1y": 0.3816, "eps_growth_3y_cagr": 0.2653, "eps_growth_5y_cagr": -0.0001, "fcf_growth_1y": -0.17, "book_value_growth_1y": -0.0273, "revenue_growth": 0.0725, "earnings_growth": 0.3816 }, "momentum": { "price_return_1m": 0.0592, "price_return_3m": 0.1291, "price_return_6m": 0.2122, "price_return_9m": 0.1114, "price_return_12m": 0.2751, "price_return_12m_ex1m": 0.2038, "momentum_6m": 0.2122, "momentum_12m": 0.2751, "momentum_12_1": 0.2038, "distance_from_52w_high": 0, "distance_from_52w_low": 0.2847, "relative_strength": 0.1751 }, "raw_ttm": { "revenue_ttm": 486394000, "gross_profit_ttm": 123139000, "ebit_ttm": 190907999, "ebitda_ttm": 325190997, "net_income_ttm": 107982000, "eps_diluted_ttm": 0.8236, "operating_cash_flow_ttm": 189262000, "capital_expenditure_ttm": 260244000, "fcf_ttm": 449506000, "dividends_paid_ttm": 98101000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 75873000, "cash_and_equivalents": 49996000, "total_current_assets": 114201000, "total_current_liabilities": 123094000, "net_ppe": null, "total_assets": 3388961000, "total_debt": 1788312000, "total_equity": 1287406000, "net_working_capital": 64205000, "book_value_per_share": 9.8197, "retained_earnings": 120752000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1196349000, "tangible_book_per_share": 9.1251 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 67, "rank_pb": 55, "rank_ptbv": 50, "rank_ps": 83, "rank_pcf": 67, "rank_ev_ebitda": 62, "rank_ev_ebit": 77, "rank_earnings_yield": 67, "rank_fcf_yield": 42, "rank_dividend_yield": 23, "rank_shareholder_yield": 24, "rank_total_yield": 24, "rank_roe": 50, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 76, "rank_fcf_margin": 6, "rank_piotroski": 23, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 29, "rank_eps_growth_5y": 76, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 38, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 36 }, "composites": { "value_composite": 84, "quality_composite": 27, "momentum_composite": 26, "growth_composite": 69, "yield_composite": 16, "svqf_composite": 84, "vc1_composite": 85, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 58, "quality_value_composite": 0.3418, "os_score": 0.42, "value_percentile": 0.16, "quality_percentile": 0.73, "momentum_percentile": 0.74, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 76, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5183, "ticker_id": 4107, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:02.419278+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.89, "market_cap": 3000993450, "market_cap_usd": 3000993450, "enterprise_value": 4739309450, "shares_outstanding": 131105000, "fx_rate_to_usd": null, "pe_ratio": 27.79160832, "pb_ratio": 2.33103889, "ptbv_ratio": 2.50845986, "ps_ratio": 6.16988172, "pcf_ratio": 15.85629154, "pfcf_ratio": 6.67620332, "ev_ebitda": 14.57392577, "ev_ebit": 24.82509625, "ev_sales": 9.74376627, "ev_fcf": 10.54337306, "earnings_yield": 0.03598208, "fcf_yield": 0.09484631, "dividend_yield": 0.03268951, "buyback_yield": 0, "shareholder_yield": 0.03268951, "debt_paydown_yield": null, "total_yield": 0.03268951, "gross_margin": 0.25316719, "operating_margin": 0.39249662, "net_margin": 0.22200521, "ebitda_margin": 0.66857526, "fcf_margin": 0.92416025, "roe": 0.08387564, "roa": 0.03186286, "roic": 0.0618006, "roc_greenblatt": null, "asset_turnover": 0.14352304, "cash_conversion": 4.16278639, "accruals_ratio": -0.02398375, "sbc_to_revenue": 0.02625855, "debt_to_equity": 1.55934259, "net_debt_to_ebitda": 5.34552314, "debt_to_assets": 0.52768739, "interest_coverage": 2.51615198, "current_ratio": 0.9277544, "quick_ratio": 0.9277544, "net_debt": 1738316000, "revenue_growth_1y": 0.0725218, "revenue_growth_3y_cagr": 0.05849528, "revenue_growth_5y_cagr": 0.07410972, "eps_growth_1y": 0.38158602, "eps_growth_3y_cagr": 0.26533278, "eps_growth_5y_cagr": -0.00011542, "fcf_growth_1y": -0.17003296, "book_value_growth_1y": -0.02725795, "piotroski_f_score": 7, "altman_z_score": 1.27308551, "earnings_stability_5y": 0.712473, "revenue_stability_5y": 0.110528, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05923184, "price_return_3m": 0.12910466, "price_return_6m": 0.21222071, "price_return_9m": 0.11142402, "price_return_12m": 0.27510946, "price_return_12m_ex1m": 0.20380583, "distance_from_52w_high": 0, "distance_from_52w_low": 0.28474249, "relative_strength": 0.17514588, "local_beta": 0.0013, "volatility_252d": 0.184752, "volatility_60d": 0.419523, "max_drawdown_12m": -0.09600295, "revenue_ttm": 486394000, "gross_profit_ttm": 123139000, "ebit_ttm": 190907999, "ebitda_ttm": 325190997, "net_income_ttm": 107982000, "eps_diluted_ttm": 0.82362991, "operating_cash_flow_ttm": 189262000, "capital_expenditure_ttm": 260244000, "fcf_ttm": 449506000, "dividends_paid_ttm": 98101000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 75873000, "cash_and_equivalents": 49996000, "total_current_assets": 114201000, "total_current_liabilities": 123094000, "net_ppe": null, "total_assets": 3388961000, "total_debt": 1788312000, "total_equity": 1287406000, "net_working_capital": 64205000, "book_value_per_share": 9.819656, "retained_earnings": 120752000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1196349000, "tangible_book_per_share": 9.12512109, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 67, "rank_pb": 55, "rank_ptbv": 50, "rank_ps": 83, "rank_pcf": 67, "rank_ev_ebitda": 62, "rank_ev_ebit": 77, "rank_earnings_yield": 67, "rank_fcf_yield": 42, "rank_dividend_yield": 23, "rank_shareholder_yield": 24, "rank_total_yield": 24, "rank_roe": 50, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 76, "rank_fcf_margin": 6, "rank_piotroski": 23, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 29, "rank_eps_growth_5y": 76, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 38, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 36, "value_composite": 84, "quality_composite": 27, "momentum_composite": 26, "growth_composite": 69, "yield_composite": 16, "svqf_composite": 84, "vc1_composite": 85, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 58, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 76, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 22.89, "os": 0.42, "value": 0.16, "quality": 0.73, "momentum": 0.74, "confidence": 1, "coverage": 1, "pe_ratio": 27.7916, "earnings_yield": 0.036, "shareholder_yield": 0.0327, "roe": 0.0839, "momentum_12_1": 0.2038, "complete_fields": { "id": 5183, "ticker_id": 4107, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:02.419278+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.89, "market_cap": 3000993450, "market_cap_usd": 3000993450, "enterprise_value": 4739309450, "shares_outstanding": 131105000, "fx_rate_to_usd": null, "pe_ratio": 27.79160832, "pb_ratio": 2.33103889, "ptbv_ratio": 2.50845986, "ps_ratio": 6.16988172, "pcf_ratio": 15.85629154, "pfcf_ratio": 6.67620332, "ev_ebitda": 14.57392577, "ev_ebit": 24.82509625, "ev_sales": 9.74376627, "ev_fcf": 10.54337306, "earnings_yield": 0.03598208, "fcf_yield": 0.09484631, "dividend_yield": 0.03268951, "buyback_yield": 0, "shareholder_yield": 0.03268951, "debt_paydown_yield": null, "total_yield": 0.03268951, "gross_margin": 0.25316719, "operating_margin": 0.39249662, "net_margin": 0.22200521, "ebitda_margin": 0.66857526, "fcf_margin": 0.92416025, "roe": 0.08387564, "roa": 0.03186286, "roic": 0.0618006, "roc_greenblatt": null, "asset_turnover": 0.14352304, "cash_conversion": 4.16278639, "accruals_ratio": -0.02398375, "sbc_to_revenue": 0.02625855, "debt_to_equity": 1.55934259, "net_debt_to_ebitda": 5.34552314, "debt_to_assets": 0.52768739, "interest_coverage": 2.51615198, "current_ratio": 0.9277544, "quick_ratio": 0.9277544, "net_debt": 1738316000, "revenue_growth_1y": 0.0725218, "revenue_growth_3y_cagr": 0.05849528, "revenue_growth_5y_cagr": 0.07410972, "eps_growth_1y": 0.38158602, "eps_growth_3y_cagr": 0.26533278, "eps_growth_5y_cagr": -0.00011542, "fcf_growth_1y": -0.17003296, "book_value_growth_1y": -0.02725795, "piotroski_f_score": 7, "altman_z_score": 1.27308551, "earnings_stability_5y": 0.712473, "revenue_stability_5y": 0.110528, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05923184, "price_return_3m": 0.12910466, "price_return_6m": 0.21222071, "price_return_9m": 0.11142402, "price_return_12m": 0.27510946, "price_return_12m_ex1m": 0.20380583, "distance_from_52w_high": 0, "distance_from_52w_low": 0.28474249, "relative_strength": 0.17514588, "local_beta": 0.0013, "volatility_252d": 0.184752, "volatility_60d": 0.419523, "max_drawdown_12m": -0.09600295, "revenue_ttm": 486394000, "gross_profit_ttm": 123139000, "ebit_ttm": 190907999, "ebitda_ttm": 325190997, "net_income_ttm": 107982000, "eps_diluted_ttm": 0.82362991, "operating_cash_flow_ttm": 189262000, "capital_expenditure_ttm": 260244000, "fcf_ttm": 449506000, "dividends_paid_ttm": 98101000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 75873000, "cash_and_equivalents": 49996000, "total_current_assets": 114201000, "total_current_liabilities": 123094000, "net_ppe": null, "total_assets": 3388961000, "total_debt": 1788312000, "total_equity": 1287406000, "net_working_capital": 64205000, "book_value_per_share": 9.819656, "retained_earnings": 120752000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1196349000, "tangible_book_per_share": 9.12512109, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 67, "rank_pb": 55, "rank_ptbv": 50, "rank_ps": 83, "rank_pcf": 67, "rank_ev_ebitda": 62, "rank_ev_ebit": 77, "rank_earnings_yield": 67, "rank_fcf_yield": 42, "rank_dividend_yield": 23, "rank_shareholder_yield": 24, "rank_total_yield": 24, "rank_roe": 50, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 76, "rank_fcf_margin": 6, "rank_piotroski": 23, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 29, "rank_eps_growth_5y": 76, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 38, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 36, "value_composite": 84, "quality_composite": 27, "momentum_composite": 26, "growth_composite": 69, "yield_composite": 16, "svqf_composite": 84, "vc1_composite": 85, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 58, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 76, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "income_statement": { "revenue": 471935000, "cost_of_revenue": 431195000, "gross_profit": 40740000, "ebit": 178343000, "ebitda": 317509000, "pretax_income": 100111000, "tax_provision": 2601000, "net_income": 93535000, "net_income_to_common": 93535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48881000, "total_current_assets": 182918000, "total_assets": 3311871000, "short_term_debt": 0, "long_term_debt": 1606774000, "total_debt": 1606774000, "total_liabilities": 1935399000, "total_equity": 1289059000, "shares_outstanding": 125907000, "goodwill_and_intangibles": 87591000 }, "cash_flow": { "operating_cash_flow": 182719000, "capital_expenditure": 140079000, "free_cash_flow": 322798000, "dividends_paid": 95542000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346042, "ticker_id": 4107, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "178343000", "ebitda": "317509000", "netIncome": "93535000", "grossProfit": "40740000", "depreciation": "None", "totalRevenue": "471935000", "costOfRevenue": "431195000", "interestIncome": "2768000", "incomeBeforeTax": "100111000", "interestExpense": "78232000", "operatingIncome": "126414000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2601000", "reportedCurrency": "USD", "netInterestIncome": "-75464000", "nonInterestIncome": "None", "operatingExpenses": "-85674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "431195000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139166000", "sellingGeneralAndAdministrative": "53143000", "netIncomeFromContinuingOperations": "97510000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1257000", "currentDebt": "None", "investments": "None", "totalAssets": "3311871000", "longTermDebt": "1606774000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "87591000", "reportedCurrency": "USD", "retainedEarnings": "124566000", "totalLiabilities": "1935399000", "otherCurrentAssets": "43537000", "totalCurrentAssets": "182918000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3128953000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2971183000", "shortLongTermDebtTotal": "1666157000", "totalShareholderEquity": "1289059000", "capitalLeaseObligations": "59383000", "otherCurrentLiabilities": "43076000", "totalCurrentLiabilities": "72119000", "otherNonCurrentLiabilities": "197123000", "totalNonCurrentLiabilities": "1863280000", "cashAndShortTermInvestments": "48881000", "commonStockSharesOutstanding": "125907000", "intangibleAssetsExcludingGoodwill": "87591000", "cashAndCashEquivalentsAtCarryingValue": "48881000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97510000", "profitLoss": "None", "dividendPayout": "95542000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "182719000", "capitalExpenditures": "140079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118889000", "cashflowFromInvestment": "-75605000", "stockBasedCompensation": "11823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95542000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-419000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124391000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 471935000, "cost_of_revenue": 431195000, "gross_profit": 40740000, "research_and_development": null, "selling_general_admin": 53143000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 178343000, "depreciation_amortisation": 139166000, "ebitda": 317509000, "interest_expense": 78232000, "interest_income": null, "other_non_operating": null, "pretax_income": 100111000, "tax_provision": 2601000, "effective_tax_rate": null, "net_income": 93535000, "net_income_continuing_ops": 97510000, "net_income_to_common": 93535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48881000, "short_term_investments": null, "net_receivables": 90500000, "inventory": 0, "other_current_assets": null, "total_current_assets": 182918000, "net_ppe": null, "goodwill": null, "intangible_assets": 87591000, "goodwill_and_intangibles": 87591000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3128953000, "total_assets": 3311871000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72119000, "long_term_debt": 1606774000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1863280000, "total_liabilities": 1935399000, "total_debt": 1606774000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 124566000, "total_equity": 1289059000, "shares_outstanding": 125907000, "operating_cash_flow": 182719000, "stock_based_compensation": 11823000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140079000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75605000, "dividends_paid": 95542000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -118889000, "free_cash_flow": 322798000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "178343000", "ebitda": "317509000", "netIncome": "93535000", "grossProfit": "40740000", "depreciation": "None", "totalRevenue": "471935000", "costOfRevenue": "431195000", "interestIncome": "2768000", "incomeBeforeTax": "100111000", "interestExpense": "78232000", "operatingIncome": "126414000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2601000", "reportedCurrency": "USD", "netInterestIncome": "-75464000", "nonInterestIncome": "None", "operatingExpenses": "-85674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "431195000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139166000", "sellingGeneralAndAdministrative": "53143000", "netIncomeFromContinuingOperations": "97510000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1257000", "currentDebt": "None", "investments": "None", "totalAssets": "3311871000", "longTermDebt": "1606774000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "87591000", "reportedCurrency": "USD", "retainedEarnings": "124566000", "totalLiabilities": "1935399000", "otherCurrentAssets": "43537000", "totalCurrentAssets": "182918000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3128953000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2971183000", "shortLongTermDebtTotal": "1666157000", "totalShareholderEquity": "1289059000", "capitalLeaseObligations": "59383000", "otherCurrentLiabilities": "43076000", "totalCurrentLiabilities": "72119000", "otherNonCurrentLiabilities": "197123000", "totalNonCurrentLiabilities": "1863280000", "cashAndShortTermInvestments": "48881000", "commonStockSharesOutstanding": "125907000", "intangibleAssetsExcludingGoodwill": "87591000", "cashAndCashEquivalentsAtCarryingValue": "48881000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97510000", "profitLoss": "None", "dividendPayout": "95542000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "182719000", "capitalExpenditures": "140079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118889000", "cashflowFromInvestment": "-75605000", "stockBasedCompensation": "11823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95542000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-419000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124391000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "income_statement": { "revenue": 444966000, "cost_of_revenue": 448205000, "gross_profit": -3239000, "ebit": 159415000, "ebitda": 309804000, "pretax_income": 77828000, "tax_provision": 2386000, "net_income": 72563000, "net_income_to_common": 72563000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41373000, "total_current_assets": 196221000, "total_assets": 3311540000, "short_term_debt": 50000000, "long_term_debt": 1569753000, "total_debt": 1619753000, "total_liabilities": 1949816000, "total_equity": 1278081000, "shares_outstanding": 121432000, "goodwill_and_intangibles": 109827000 }, "cash_flow": { "operating_cash_flow": 153177000, "capital_expenditure": 295094000, "free_cash_flow": 448271000, "dividends_paid": 82915000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346047, "ticker_id": 4107, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159415000", "ebitda": "309804000", "netIncome": "72563000", "grossProfit": "-3239000", "depreciation": "None", "totalRevenue": "444966000", "costOfRevenue": "448205000", "interestIncome": "2667000", "incomeBeforeTax": "77828000", "interestExpense": "81587000", "operatingIncome": "96507000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2386000", "reportedCurrency": "USD", "netInterestIncome": "-78920000", "nonInterestIncome": "None", "operatingExpenses": "-99746000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "448205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150389000", "sellingGeneralAndAdministrative": "50643000", "netIncomeFromContinuingOperations": "75442000" }, "balance": { "goodwill": "None", "inventory": "10286000", "commonStock": "1253000", "currentDebt": "None", "investments": "None", "totalAssets": "3311540000", "longTermDebt": "1569753000", "shortTermDebt": "50000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "109827000", "reportedCurrency": "USD", "retainedEarnings": "126670000", "totalLiabilities": "1949816000", "otherCurrentAssets": "62726000", "totalCurrentAssets": "196221000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3115319000", "currentAccountsPayable": "16018000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2933608000", "shortLongTermDebtTotal": "1685378000", "totalShareholderEquity": "1278081000", "capitalLeaseObligations": "65625000", "otherCurrentLiabilities": "38169000", "totalCurrentLiabilities": "115047000", "otherNonCurrentLiabilities": "199391000", "totalNonCurrentLiabilities": "1834769000", "cashAndShortTermInvestments": "41373000", "commonStockSharesOutstanding": "121432000", "intangibleAssetsExcludingGoodwill": "109827000", "cashAndCashEquivalentsAtCarryingValue": "41373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75442000", "profitLoss": "None", "dividendPayout": "82915000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "153177000", "capitalExpenditures": "295094000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2088000", "cashflowFromInvestment": "-234697000", "stockBasedCompensation": "10431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82915000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "136556000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140822000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 444966000, "cost_of_revenue": 448205000, "gross_profit": -3239000, "research_and_development": null, "selling_general_admin": 50643000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159415000, "depreciation_amortisation": 150389000, "ebitda": 309804000, "interest_expense": 81587000, "interest_income": null, "other_non_operating": null, "pretax_income": 77828000, "tax_provision": 2386000, "effective_tax_rate": null, "net_income": 72563000, "net_income_continuing_ops": 75442000, "net_income_to_common": 72563000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41373000, "short_term_investments": null, "net_receivables": 81836000, "inventory": 10286000, "other_current_assets": null, "total_current_assets": 196221000, "net_ppe": null, "goodwill": null, "intangible_assets": 109827000, "goodwill_and_intangibles": 109827000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3115319000, "total_assets": 3311540000, "short_term_debt": 50000000, "accounts_payable": 16018000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115047000, "long_term_debt": 1569753000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1834769000, "total_liabilities": 1949816000, "total_debt": 1619753000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 126670000, "total_equity": 1278081000, "shares_outstanding": 121432000, "operating_cash_flow": 153177000, "stock_based_compensation": 10431000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 295094000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -234697000, "dividends_paid": 82915000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2088000, "free_cash_flow": 448271000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "159415000", "ebitda": "309804000", "netIncome": "72563000", "grossProfit": "-3239000", "depreciation": "None", "totalRevenue": "444966000", "costOfRevenue": "448205000", "interestIncome": "2667000", "incomeBeforeTax": "77828000", "interestExpense": "81587000", "operatingIncome": "96507000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2386000", "reportedCurrency": "USD", "netInterestIncome": "-78920000", "nonInterestIncome": "None", "operatingExpenses": "-99746000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "448205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150389000", "sellingGeneralAndAdministrative": "50643000", "netIncomeFromContinuingOperations": "75442000" }, "balance": { "goodwill": "None", "inventory": "10286000", "commonStock": "1253000", "currentDebt": "None", "investments": "None", "totalAssets": "3311540000", "longTermDebt": "1569753000", "shortTermDebt": "50000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "109827000", "reportedCurrency": "USD", "retainedEarnings": "126670000", "totalLiabilities": "1949816000", "otherCurrentAssets": "62726000", "totalCurrentAssets": "196221000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3115319000", "currentAccountsPayable": "16018000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2933608000", "shortLongTermDebtTotal": "1685378000", "totalShareholderEquity": "1278081000", "capitalLeaseObligations": "65625000", "otherCurrentLiabilities": "38169000", "totalCurrentLiabilities": "115047000", "otherNonCurrentLiabilities": "199391000", "totalNonCurrentLiabilities": "1834769000", "cashAndShortTermInvestments": "41373000", "commonStockSharesOutstanding": "121432000", "intangibleAssetsExcludingGoodwill": "109827000", "cashAndCashEquivalentsAtCarryingValue": "41373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75442000", "profitLoss": "None", "dividendPayout": "82915000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "153177000", "capitalExpenditures": "295094000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2088000", "cashflowFromInvestment": "-234697000", "stockBasedCompensation": "10431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82915000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "136556000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140822000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "income_statement": { "revenue": 416922000, "cost_of_revenue": 351410000, "gross_profit": 65512000, "ebit": 352621000, "ebitda": 461600000, "pretax_income": 277676000, "tax_provision": 17800000, "net_income": 248497000, "net_income_to_common": 248497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101123000, "total_current_assets": 262840000, "total_assets": 3279809000, "short_term_debt": 153000000, "long_term_debt": 1578110000, "total_debt": 1731110000, "total_liabilities": 2058381000, "total_equity": 1150690000, "shares_outstanding": 117597000, "goodwill_and_intangibles": 113897000 }, "cash_flow": { "operating_cash_flow": 163015000, "capital_expenditure": 115724000, "free_cash_flow": 278739000, "dividends_paid": 75192000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346052, "ticker_id": 4107, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "352621000", "ebitda": "461600000", "netIncome": "248497000", "grossProfit": "65512000", "depreciation": "None", "totalRevenue": "416922000", "costOfRevenue": "351410000", "interestIncome": "3037000", "incomeBeforeTax": "277676000", "interestExpense": "74945000", "operatingIncome": "124787000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "17800000", "reportedCurrency": "USD", "netInterestIncome": "-71908000", "nonInterestIncome": "None", "operatingExpenses": "-59275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.67", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "351410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108979000", "sellingGeneralAndAdministrative": "49704000", "netIncomeFromContinuingOperations": "259876000" }, "balance": { "goodwill": "None", "inventory": "-100942000", "commonStock": "1175000", "currentDebt": "None", "investments": "None", "totalAssets": "3279809000", "longTermDebt": "1578110000", "shortTermDebt": "153000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "113897000", "reportedCurrency": "USD", "retainedEarnings": "137113000", "totalLiabilities": "2058381000", "otherCurrentAssets": "86230000", "totalCurrentAssets": "262840000", "currentLongTermDebt": "153000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3016969000", "currentAccountsPayable": "14245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2826648000", "shortLongTermDebtTotal": "1788001000", "totalShareholderEquity": "1150690000", "capitalLeaseObligations": "56891000", "otherCurrentLiabilities": "64200000", "totalCurrentLiabilities": "231445000", "otherNonCurrentLiabilities": "191935000", "totalNonCurrentLiabilities": "1826936000", "cashAndShortTermInvestments": "101123000", "commonStockSharesOutstanding": "117597000", "intangibleAssetsExcludingGoodwill": "113897000", "cashAndCashEquivalentsAtCarryingValue": "101123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259876000", "profitLoss": "None", "dividendPayout": "75192000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "163015000", "capitalExpenditures": "115724000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "161000", "cashflowFromInvestment": "-117702000", "stockBasedCompensation": "7811000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75192000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98229000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 416922000, "cost_of_revenue": 351410000, "gross_profit": 65512000, "research_and_development": 0.67, "selling_general_admin": 49704000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 352621000, "depreciation_amortisation": 108979000, "ebitda": 461600000, "interest_expense": 74945000, "interest_income": null, "other_non_operating": null, "pretax_income": 277676000, "tax_provision": 17800000, "effective_tax_rate": null, "net_income": 248497000, "net_income_continuing_ops": 259876000, "net_income_to_common": 248497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101123000, "short_term_investments": null, "net_receivables": 75487000, "inventory": -100942000, "other_current_assets": null, "total_current_assets": 262840000, "net_ppe": null, "goodwill": null, "intangible_assets": 113897000, "goodwill_and_intangibles": 113897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3016969000, "total_assets": 3279809000, "short_term_debt": 153000000, "accounts_payable": 14245000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 231445000, "long_term_debt": 1578110000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1826936000, "total_liabilities": 2058381000, "total_debt": 1731110000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 137113000, "total_equity": 1150690000, "shares_outstanding": 117597000, "operating_cash_flow": 163015000, "stock_based_compensation": 7811000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115724000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117702000, "dividends_paid": 75192000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 161000, "free_cash_flow": 278739000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "352621000", "ebitda": "461600000", "netIncome": "248497000", "grossProfit": "65512000", "depreciation": "None", "totalRevenue": "416922000", "costOfRevenue": "351410000", "interestIncome": "3037000", "incomeBeforeTax": "277676000", "interestExpense": "74945000", "operatingIncome": "124787000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "17800000", "reportedCurrency": "USD", "netInterestIncome": "-71908000", "nonInterestIncome": "None", "operatingExpenses": "-59275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.67", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "351410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108979000", "sellingGeneralAndAdministrative": "49704000", "netIncomeFromContinuingOperations": "259876000" }, "balance": { "goodwill": "None", "inventory": "-100942000", "commonStock": "1175000", "currentDebt": "None", "investments": "None", "totalAssets": "3279809000", "longTermDebt": "1578110000", "shortTermDebt": "153000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "113897000", "reportedCurrency": "USD", "retainedEarnings": "137113000", "totalLiabilities": "2058381000", "otherCurrentAssets": "86230000", "totalCurrentAssets": "262840000", "currentLongTermDebt": "153000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3016969000", "currentAccountsPayable": "14245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2826648000", "shortLongTermDebtTotal": "1788001000", "totalShareholderEquity": "1150690000", "capitalLeaseObligations": "56891000", "otherCurrentLiabilities": "64200000", "totalCurrentLiabilities": "231445000", "otherNonCurrentLiabilities": "191935000", "totalNonCurrentLiabilities": "1826936000", "cashAndShortTermInvestments": "101123000", "commonStockSharesOutstanding": "117597000", "intangibleAssetsExcludingGoodwill": "113897000", "cashAndCashEquivalentsAtCarryingValue": "101123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259876000", "profitLoss": "None", "dividendPayout": "75192000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "163015000", "capitalExpenditures": "115724000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "161000", "cashflowFromInvestment": "-117702000", "stockBasedCompensation": "7811000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75192000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98229000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "income_statement": { "revenue": 397938000, "cost_of_revenue": 345522000, "gross_profit": 52416000, "ebit": 109221000, "ebitda": 207653000, "pretax_income": 50242000, "tax_provision": 2903000, "net_income": 46170000, "net_income_to_common": 46170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85518000, "total_current_assets": 225742000, "total_assets": 2977432000, "short_term_debt": 21380000, "long_term_debt": 1691690000, "total_debt": 1713070000, "total_liabilities": 1947326000, "total_equity": 976991000, "shares_outstanding": 121640000, "goodwill_and_intangibles": 62856000 }, "cash_flow": { "operating_cash_flow": 139618000, "capital_expenditure": 152266000, "free_cash_flow": 291884000, "dividends_paid": 75099000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346057, "ticker_id": 4107, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "109221000", "ebitda": "207653000", "netIncome": "46170000", "grossProfit": "52416000", "depreciation": "None", "totalRevenue": "397938000", "costOfRevenue": "345522000", "interestIncome": "1107000", "incomeBeforeTax": "50242000", "interestExpense": "58979000", "operatingIncome": "107761000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2903000", "reportedCurrency": "USD", "netInterestIncome": "-57872000", "nonInterestIncome": "None", "operatingExpenses": "-55345000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "1460000", "costofGoodsAndServicesSold": "345522000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98432000", "sellingGeneralAndAdministrative": "55547000", "netIncomeFromContinuingOperations": "47339000" }, "balance": { "goodwill": "None", "inventory": "43256000", "commonStock": "1173000", "currentDebt": "None", "investments": "None", "totalAssets": "2977432000", "longTermDebt": "1691690000", "shortTermDebt": "21380000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "62856000", "reportedCurrency": "USD", "retainedEarnings": "-36104000", "totalLiabilities": "1947326000", "otherCurrentAssets": "57988000", "totalCurrentAssets": "225742000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82236000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2751690000", "currentAccountsPayable": "6939000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2535399000", "shortLongTermDebtTotal": "1754495000", "totalShareholderEquity": "976991000", "capitalLeaseObligations": "62805000", "otherCurrentLiabilities": "20316000", "totalCurrentLiabilities": "48635000", "otherNonCurrentLiabilities": "108315000", "totalNonCurrentLiabilities": "1898691000", "cashAndShortTermInvestments": "85518000", "commonStockSharesOutstanding": "121640000", "intangibleAssetsExcludingGoodwill": "62856000", "cashAndCashEquivalentsAtCarryingValue": "85518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47339000", "profitLoss": "None", "dividendPayout": "75099000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "1712000", "operatingCashflow": "139618000", "capitalExpenditures": "152266000", "changeInReceivables": "-1712000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78767000", "cashflowFromInvestment": "-151913000", "stockBasedCompensation": "10486000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75099000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-91062000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1041000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94127000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 397938000, "cost_of_revenue": 345522000, "gross_profit": 52416000, "research_and_development": 0.13, "selling_general_admin": 55547000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109221000, "depreciation_amortisation": 98432000, "ebitda": 207653000, "interest_expense": 58979000, "interest_income": null, "other_non_operating": null, "pretax_income": 50242000, "tax_provision": 2903000, "effective_tax_rate": null, "net_income": 46170000, "net_income_continuing_ops": 47339000, "net_income_to_common": 46170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85518000, "short_term_investments": null, "net_receivables": 82236000, "inventory": 43256000, "other_current_assets": null, "total_current_assets": 225742000, "net_ppe": null, "goodwill": null, "intangible_assets": 62856000, "goodwill_and_intangibles": 62856000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2751690000, "total_assets": 2977432000, "short_term_debt": 21380000, "accounts_payable": 6939000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48635000, "long_term_debt": 1691690000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1898691000, "total_liabilities": 1947326000, "total_debt": 1713070000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -36104000, "total_equity": 976991000, "shares_outstanding": 121640000, "operating_cash_flow": 139618000, "stock_based_compensation": 10486000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152266000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -151913000, "dividends_paid": 75099000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78767000, "free_cash_flow": 291884000, "net_change_in_cash": -91062000 }, "raw_data": { "income": { "ebit": "109221000", "ebitda": "207653000", "netIncome": "46170000", "grossProfit": "52416000", "depreciation": "None", "totalRevenue": "397938000", "costOfRevenue": "345522000", "interestIncome": "1107000", "incomeBeforeTax": "50242000", "interestExpense": "58979000", "operatingIncome": "107761000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2903000", "reportedCurrency": "USD", "netInterestIncome": "-57872000", "nonInterestIncome": "None", "operatingExpenses": "-55345000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "1460000", "costofGoodsAndServicesSold": "345522000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98432000", "sellingGeneralAndAdministrative": "55547000", "netIncomeFromContinuingOperations": "47339000" }, "balance": { "goodwill": "None", "inventory": "43256000", "commonStock": "1173000", "currentDebt": "None", "investments": "None", "totalAssets": "2977432000", "longTermDebt": "1691690000", "shortTermDebt": "21380000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "62856000", "reportedCurrency": "USD", "retainedEarnings": "-36104000", "totalLiabilities": "1947326000", "otherCurrentAssets": "57988000", "totalCurrentAssets": "225742000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82236000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2751690000", "currentAccountsPayable": "6939000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2535399000", "shortLongTermDebtTotal": "1754495000", "totalShareholderEquity": "976991000", "capitalLeaseObligations": "62805000", "otherCurrentLiabilities": "20316000", "totalCurrentLiabilities": "48635000", "otherNonCurrentLiabilities": "108315000", "totalNonCurrentLiabilities": "1898691000", "cashAndShortTermInvestments": "85518000", "commonStockSharesOutstanding": "121640000", "intangibleAssetsExcludingGoodwill": "62856000", "cashAndCashEquivalentsAtCarryingValue": "85518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47339000", "profitLoss": "None", "dividendPayout": "75099000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "1712000", "operatingCashflow": "139618000", "capitalExpenditures": "152266000", "changeInReceivables": "-1712000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78767000", "cashflowFromInvestment": "-151913000", "stockBasedCompensation": "10486000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75099000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-91062000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1041000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94127000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "income_statement": { "revenue": 425082000, "cost_of_revenue": 329909000, "gross_profit": 95173000, "ebit": 166892000, "ebitda": 259223000, "pretax_income": 108954000, "tax_provision": 1139000, "net_income": 102686000, "net_income_to_common": 102686000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164478000, "total_current_assets": 372451000, "total_assets": 2985116000, "short_term_debt": 99024000, "long_term_debt": 1687190000, "total_debt": 1786214000, "total_liabilities": 1937222000, "total_equity": 1047894000, "shares_outstanding": 121447000, "goodwill_and_intangibles": 71107000 }, "cash_flow": { "operating_cash_flow": 135273000, "capital_expenditure": 348009000, "free_cash_flow": 483282000, "dividends_paid": 123998000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346062, "ticker_id": 4107, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "166892000", "ebitda": "259223000", "netIncome": "102686000", "grossProfit": "95173000", "depreciation": "None", "totalRevenue": "425082000", "costOfRevenue": "329909000", "interestIncome": "360000", "incomeBeforeTax": "108954000", "interestExpense": "57938000", "operatingIncome": "148352000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1139000", "reportedCurrency": "USD", "netInterestIncome": "-57578000", "nonInterestIncome": "None", "operatingExpenses": "-53179000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.26", "otherNonOperatingIncome": "19008000", "costofGoodsAndServicesSold": "329909000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92331000", "sellingGeneralAndAdministrative": "52024000", "netIncomeFromContinuingOperations": "107815000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1170000", "currentDebt": "None", "investments": "None", "totalAssets": "2985116000", "longTermDebt": "1687190000", "shortTermDebt": "99024000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "71107000", "reportedCurrency": "USD", "retainedEarnings": "-7091000", "totalLiabilities": "1937222000", "otherCurrentAssets": "-298340000", "totalCurrentAssets": "372451000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "78504000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2612665000", "currentAccountsPayable": "8057000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2520864000", "shortLongTermDebtTotal": "1786214000", "totalShareholderEquity": "1047894000", "capitalLeaseObligations": "67582000", "otherCurrentLiabilities": "-68904000", "totalCurrentLiabilities": "67075000", "otherNonCurrentLiabilities": "165203000", "totalNonCurrentLiabilities": "1870147000", "cashAndShortTermInvestments": "164478000", "commonStockSharesOutstanding": "121447000", "intangibleAssetsExcludingGoodwill": "71107000", "cashAndCashEquivalentsAtCarryingValue": "164478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107815000", "profitLoss": "None", "dividendPayout": "123998000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "139000", "operatingCashflow": "135273000", "capitalExpenditures": "348009000", "changeInReceivables": "-139000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23530000", "cashflowFromInvestment": "-311160000", "stockBasedCompensation": "10819000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123998000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-199417000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "117200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94135000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 425082000, "cost_of_revenue": 329909000, "gross_profit": 95173000, "research_and_development": 0.26, "selling_general_admin": 52024000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 166892000, "depreciation_amortisation": 92331000, "ebitda": 259223000, "interest_expense": 57938000, "interest_income": null, "other_non_operating": null, "pretax_income": 108954000, "tax_provision": 1139000, "effective_tax_rate": null, "net_income": 102686000, "net_income_continuing_ops": 107815000, "net_income_to_common": 102686000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164478000, "short_term_investments": null, "net_receivables": 78504000, "inventory": 1, "other_current_assets": null, "total_current_assets": 372451000, "net_ppe": null, "goodwill": null, "intangible_assets": 71107000, "goodwill_and_intangibles": 71107000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2612665000, "total_assets": 2985116000, "short_term_debt": 99024000, "accounts_payable": 8057000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67075000, "long_term_debt": 1687190000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1870147000, "total_liabilities": 1937222000, "total_debt": 1786214000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7091000, "total_equity": 1047894000, "shares_outstanding": 121447000, "operating_cash_flow": 135273000, "stock_based_compensation": 10819000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 348009000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -311160000, "dividends_paid": 123998000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23530000, "free_cash_flow": 483282000, "net_change_in_cash": -199417000 }, "raw_data": { "income": { "ebit": "166892000", "ebitda": "259223000", "netIncome": "102686000", "grossProfit": "95173000", "depreciation": "None", "totalRevenue": "425082000", "costOfRevenue": "329909000", "interestIncome": "360000", "incomeBeforeTax": "108954000", "interestExpense": "57938000", "operatingIncome": "148352000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1139000", "reportedCurrency": "USD", "netInterestIncome": "-57578000", "nonInterestIncome": "None", "operatingExpenses": "-53179000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.26", "otherNonOperatingIncome": "19008000", "costofGoodsAndServicesSold": "329909000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92331000", "sellingGeneralAndAdministrative": "52024000", "netIncomeFromContinuingOperations": "107815000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1170000", "currentDebt": "None", "investments": "None", "totalAssets": "2985116000", "longTermDebt": "1687190000", "shortTermDebt": "99024000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "71107000", "reportedCurrency": "USD", "retainedEarnings": "-7091000", "totalLiabilities": "1937222000", "otherCurrentAssets": "-298340000", "totalCurrentAssets": "372451000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "78504000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2612665000", "currentAccountsPayable": "8057000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2520864000", "shortLongTermDebtTotal": "1786214000", "totalShareholderEquity": "1047894000", "capitalLeaseObligations": "67582000", "otherCurrentLiabilities": "-68904000", "totalCurrentLiabilities": "67075000", "otherNonCurrentLiabilities": "165203000", "totalNonCurrentLiabilities": "1870147000", "cashAndShortTermInvestments": "164478000", "commonStockSharesOutstanding": "121447000", "intangibleAssetsExcludingGoodwill": "71107000", "cashAndCashEquivalentsAtCarryingValue": "164478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107815000", "profitLoss": "None", "dividendPayout": "123998000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "139000", "operatingCashflow": "135273000", "capitalExpenditures": "348009000", "changeInReceivables": "-139000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23530000", "cashflowFromInvestment": "-311160000", "stockBasedCompensation": "10819000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123998000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-199417000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "117200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94135000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "income_statement": { "revenue": 330095000, "cost_of_revenue": 321900000, "gross_profit": 8195000, "ebit": 129769000, "ebitda": 225798000, "pretax_income": 58754000, "tax_provision": -38996000, "net_income": 93589000, "net_income_to_common": 93589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 384572000, "total_current_assets": 515642000, "total_assets": 2939560000, "short_term_debt": 2993000, "long_term_debt": 1587532000, "total_debt": 1590525000, "total_liabilities": 1943667000, "total_equity": 951565000, "shares_outstanding": 117902000, "goodwill_and_intangibles": 56184000 }, "cash_flow": { "operating_cash_flow": 112822000, "capital_expenditure": 152862000, "free_cash_flow": 265684000, "dividends_paid": 26647000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346067, "ticker_id": 4107, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129769000", "ebitda": "225798000", "netIncome": "93589000", "grossProfit": "8195000", "depreciation": "None", "totalRevenue": "330095000", "costOfRevenue": "321900000", "interestIncome": "2599000", "incomeBeforeTax": "58754000", "interestExpense": "71015000", "operatingIncome": "52487000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-38996000", "reportedCurrency": "USD", "netInterestIncome": "-68416000", "nonInterestIncome": "None", "operatingExpenses": "-44292000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "77282000", "costofGoodsAndServicesSold": "321900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96029000", "sellingGeneralAndAdministrative": "62349000", "netIncomeFromContinuingOperations": "97750000" }, "balance": { "goodwill": "None", "inventory": "7056000", "commonStock": "1169000", "currentDebt": "None", "investments": "None", "totalAssets": "2939560000", "longTermDebt": "1587532000", "shortTermDebt": "2993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "56184000", "reportedCurrency": "USD", "retainedEarnings": "-39467000", "totalLiabilities": "1943667000", "otherCurrentAssets": "46235000", "totalCurrentAssets": "515642000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2423918000", "currentAccountsPayable": "77779000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2216451000", "shortLongTermDebtTotal": "1668490000", "totalShareholderEquity": "951565000", "capitalLeaseObligations": "77965000", "otherCurrentLiabilities": "77601000", "totalCurrentLiabilities": "107188000", "otherNonCurrentLiabilities": "223155000", "totalNonCurrentLiabilities": "1836479000", "cashAndShortTermInvestments": "384572000", "commonStockSharesOutstanding": "117902000", "intangibleAssetsExcludingGoodwill": "56184000", "cashAndCashEquivalentsAtCarryingValue": "384572000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97750000", "profitLoss": "None", "dividendPayout": "26647000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "21998000", "operatingCashflow": "112822000", "capitalExpenditures": "152862000", "changeInReceivables": "-21998000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80245000", "cashflowFromInvestment": "-98460000", "stockBasedCompensation": "16994000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26647000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-65883000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54141000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97751000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 330095000, "cost_of_revenue": 321900000, "gross_profit": 8195000, "research_and_development": 0.18, "selling_general_admin": 62349000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129769000, "depreciation_amortisation": 96029000, "ebitda": 225798000, "interest_expense": 71015000, "interest_income": null, "other_non_operating": null, "pretax_income": 58754000, "tax_provision": -38996000, "effective_tax_rate": null, "net_income": 93589000, "net_income_continuing_ops": 97750000, "net_income_to_common": 93589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 384572000, "short_term_investments": null, "net_receivables": 77779000, "inventory": 7056000, "other_current_assets": null, "total_current_assets": 515642000, "net_ppe": null, "goodwill": null, "intangible_assets": 56184000, "goodwill_and_intangibles": 56184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2423918000, "total_assets": 2939560000, "short_term_debt": 2993000, "accounts_payable": 77779000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107188000, "long_term_debt": 1587532000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1836479000, "total_liabilities": 1943667000, "total_debt": 1590525000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -39467000, "total_equity": 951565000, "shares_outstanding": 117902000, "operating_cash_flow": 112822000, "stock_based_compensation": 16994000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152862000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98460000, "dividends_paid": 26647000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80245000, "free_cash_flow": 265684000, "net_change_in_cash": -65883000 }, "raw_data": { "income": { "ebit": "129769000", "ebitda": "225798000", "netIncome": "93589000", "grossProfit": "8195000", "depreciation": "None", "totalRevenue": "330095000", "costOfRevenue": "321900000", "interestIncome": "2599000", "incomeBeforeTax": "58754000", "interestExpense": "71015000", "operatingIncome": "52487000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-38996000", "reportedCurrency": "USD", "netInterestIncome": "-68416000", "nonInterestIncome": "None", "operatingExpenses": "-44292000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "77282000", "costofGoodsAndServicesSold": "321900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96029000", "sellingGeneralAndAdministrative": "62349000", "netIncomeFromContinuingOperations": "97750000" }, "balance": { "goodwill": "None", "inventory": "7056000", "commonStock": "1169000", "currentDebt": "None", "investments": "None", "totalAssets": "2939560000", "longTermDebt": "1587532000", "shortTermDebt": "2993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "56184000", "reportedCurrency": "USD", "retainedEarnings": "-39467000", "totalLiabilities": "1943667000", "otherCurrentAssets": "46235000", "totalCurrentAssets": "515642000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2423918000", "currentAccountsPayable": "77779000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2216451000", "shortLongTermDebtTotal": "1668490000", "totalShareholderEquity": "951565000", "capitalLeaseObligations": "77965000", "otherCurrentLiabilities": "77601000", "totalCurrentLiabilities": "107188000", "otherNonCurrentLiabilities": "223155000", "totalNonCurrentLiabilities": "1836479000", "cashAndShortTermInvestments": "384572000", "commonStockSharesOutstanding": "117902000", "intangibleAssetsExcludingGoodwill": "56184000", "cashAndCashEquivalentsAtCarryingValue": "384572000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97750000", "profitLoss": "None", "dividendPayout": "26647000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "21998000", "operatingCashflow": "112822000", "capitalExpenditures": "152862000", "changeInReceivables": "-21998000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80245000", "cashflowFromInvestment": "-98460000", "stockBasedCompensation": "16994000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26647000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-65883000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54141000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97751000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "income_statement": { "revenue": 387649000, "cost_of_revenue": 326939000, "gross_profit": 60710000, "ebit": 184122999, "ebitda": 278238999, "pretax_income": 117484000, "tax_provision": 1287000, "net_income": 109523000, "net_income_to_common": 109523000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432954000, "total_current_assets": 606819000, "total_assets": 2846358000, "short_term_debt": 2982000, "long_term_debt": 1546195000, "total_debt": 1549177000, "total_liabilities": 1831582000, "total_equity": 967816000, "shares_outstanding": 119896000, "goodwill_and_intangibles": 48121000 }, "cash_flow": { "operating_cash_flow": 156400000, "capital_expenditure": 91301000, "free_cash_flow": 247701000, "dividends_paid": 106163000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346072, "ticker_id": 4107, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "184122999", "ebitda": "278238999", "netIncome": "109523000", "grossProfit": "60710000", "depreciation": "None", "totalRevenue": "387649000", "costOfRevenue": "326939000", "interestIncome": "9774000", "incomeBeforeTax": "117484000", "interestExpense": "66638999", "operatingIncome": "103868000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1287000", "reportedCurrency": "USD", "netInterestIncome": "-56865000", "nonInterestIncome": "None", "operatingExpenses": "-43158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.30", "otherNonOperatingIncome": "78406000", "costofGoodsAndServicesSold": "326939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94116000", "sellingGeneralAndAdministrative": "52686000", "netIncomeFromContinuingOperations": "116197000" }, "balance": { "goodwill": "None", "inventory": "6574000", "commonStock": "1213000", "currentDebt": "None", "investments": "None", "totalAssets": "2846358000", "longTermDebt": "1546195000", "shortTermDebt": "2982000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "48121000", "reportedCurrency": "USD", "retainedEarnings": "-52546000", "totalLiabilities": "1831582000", "otherCurrentAssets": "71848000", "totalCurrentAssets": "606819000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2239539000", "currentAccountsPayable": "13014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2076839000", "shortLongTermDebtTotal": "1632072000", "totalShareholderEquity": "967816000", "capitalLeaseObligations": "79913000", "otherCurrentLiabilities": "20491000", "totalCurrentLiabilities": "49697000", "otherNonCurrentLiabilities": "208743000", "totalNonCurrentLiabilities": "1781885000", "cashAndShortTermInvestments": "432954000", "commonStockSharesOutstanding": "119896000", "intangibleAssetsExcludingGoodwill": "48121000", "cashAndCashEquivalentsAtCarryingValue": "432954000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116197000", "profitLoss": "None", "dividendPayout": "106163000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-6734000", "operatingCashflow": "156400000", "capitalExpenditures": "91301000", "changeInReceivables": "6734000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126265000", "cashflowFromInvestment": "-2521000", "stockBasedCompensation": "13549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106163000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "27614000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5978000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93785000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 387649000, "cost_of_revenue": 326939000, "gross_profit": 60710000, "research_and_development": 0.3, "selling_general_admin": 52686000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 184122999, "depreciation_amortisation": 94116000, "ebitda": 278238999, "interest_expense": 66638999, "interest_income": null, "other_non_operating": null, "pretax_income": 117484000, "tax_provision": 1287000, "effective_tax_rate": null, "net_income": 109523000, "net_income_continuing_ops": 116197000, "net_income_to_common": 109523000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 432954000, "short_term_investments": null, "net_receivables": 95443000, "inventory": 6574000, "other_current_assets": null, "total_current_assets": 606819000, "net_ppe": null, "goodwill": null, "intangible_assets": 48121000, "goodwill_and_intangibles": 48121000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2239539000, "total_assets": 2846358000, "short_term_debt": 2982000, "accounts_payable": 13014000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 49697000, "long_term_debt": 1546195000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1781885000, "total_liabilities": 1831582000, "total_debt": 1549177000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -52546000, "total_equity": 967816000, "shares_outstanding": 119896000, "operating_cash_flow": 156400000, "stock_based_compensation": 13549000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 91301000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2521000, "dividends_paid": 106163000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -126265000, "free_cash_flow": 247701000, "net_change_in_cash": 27614000 }, "raw_data": { "income": { "ebit": "184122999", "ebitda": "278238999", "netIncome": "109523000", "grossProfit": "60710000", "depreciation": "None", "totalRevenue": "387649000", "costOfRevenue": "326939000", "interestIncome": "9774000", "incomeBeforeTax": "117484000", "interestExpense": "66638999", "operatingIncome": "103868000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1287000", "reportedCurrency": "USD", "netInterestIncome": "-56865000", "nonInterestIncome": "None", "operatingExpenses": "-43158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.30", "otherNonOperatingIncome": "78406000", "costofGoodsAndServicesSold": "326939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94116000", "sellingGeneralAndAdministrative": "52686000", "netIncomeFromContinuingOperations": "116197000" }, "balance": { "goodwill": "None", "inventory": "6574000", "commonStock": "1213000", "currentDebt": "None", "investments": "None", "totalAssets": "2846358000", "longTermDebt": "1546195000", "shortTermDebt": "2982000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "48121000", "reportedCurrency": "USD", "retainedEarnings": "-52546000", "totalLiabilities": "1831582000", "otherCurrentAssets": "71848000", "totalCurrentAssets": "606819000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2239539000", "currentAccountsPayable": "13014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2076839000", "shortLongTermDebtTotal": "1632072000", "totalShareholderEquity": "967816000", "capitalLeaseObligations": "79913000", "otherCurrentLiabilities": "20491000", "totalCurrentLiabilities": "49697000", "otherNonCurrentLiabilities": "208743000", "totalNonCurrentLiabilities": "1781885000", "cashAndShortTermInvestments": "432954000", "commonStockSharesOutstanding": "119896000", "intangibleAssetsExcludingGoodwill": "48121000", "cashAndCashEquivalentsAtCarryingValue": "432954000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116197000", "profitLoss": "None", "dividendPayout": "106163000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-6734000", "operatingCashflow": "156400000", "capitalExpenditures": "91301000", "changeInReceivables": "6734000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126265000", "cashflowFromInvestment": "-2521000", "stockBasedCompensation": "13549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106163000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "27614000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5978000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93785000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "income_statement": { "revenue": 414160000, "cost_of_revenue": 352307000, "gross_profit": 61853000, "ebit": 185349999, "ebitda": 284771999, "pretax_income": 120482000, "tax_provision": 3519000, "net_income": 105150000, "net_income_to_common": 105150000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440430000, "total_current_assets": 583956000, "total_assets": 2798994000, "short_term_debt": 1550242000, "long_term_debt": 1550242000, "total_debt": 3100484000, "total_liabilities": 1793017000, "total_equity": 904706000, "shares_outstanding": 114051000, "goodwill_and_intangibles": 68422000 }, "cash_flow": { "operating_cash_flow": 137040000, "capital_expenditure": 118765000, "free_cash_flow": 255805000, "dividends_paid": 100244000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346077, "ticker_id": 4107, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "185349999", "ebitda": "284771999", "netIncome": "105150000", "grossProfit": "61853000", "depreciation": "None", "totalRevenue": "414160000", "costOfRevenue": "352307000", "interestIncome": "8336000", "incomeBeforeTax": "120482000", "interestExpense": "64867999", "operatingIncome": "121865000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "3519000", "reportedCurrency": "USD", "netInterestIncome": "-56532000", "nonInterestIncome": "None", "operatingExpenses": "-60012000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.29", "otherNonOperatingIncome": "63485000", "costofGoodsAndServicesSold": "352307000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99422000", "sellingGeneralAndAdministrative": "46432000", "netIncomeFromContinuingOperations": "116963000" }, "balance": { "goodwill": "None", "inventory": "27445000", "commonStock": "1143000", "currentDebt": "None", "investments": "None", "totalAssets": "2798994000", "longTermDebt": "1550242000", "shortTermDebt": "1550242000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "68422000", "reportedCurrency": "USD", "retainedEarnings": "-52857000", "totalLiabilities": "1793017000", "otherCurrentAssets": "27445000", "totalCurrentAssets": "583956000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "113466000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2215038000", "currentAccountsPayable": "14441000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2123120000", "shortLongTermDebtTotal": "1550242000", "totalShareholderEquity": "904706000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14697000", "totalCurrentLiabilities": "44451000", "otherNonCurrentLiabilities": "144258000", "totalNonCurrentLiabilities": "1748566000", "cashAndShortTermInvestments": "440430000", "commonStockSharesOutstanding": "114051000", "intangibleAssetsExcludingGoodwill": "68422000", "cashAndCashEquivalentsAtCarryingValue": "440430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116963000", "profitLoss": "None", "dividendPayout": "100244000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "137040000", "capitalExpenditures": "118765000", "changeInReceivables": "-13327000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115556000", "cashflowFromInvestment": "-64803000", "stockBasedCompensation": "9741000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100244000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-43319000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-385000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100063000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 414160000, "cost_of_revenue": 352307000, "gross_profit": 61853000, "research_and_development": 0.29, "selling_general_admin": 46432000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 185349999, "depreciation_amortisation": 99422000, "ebitda": 284771999, "interest_expense": 64867999, "interest_income": null, "other_non_operating": null, "pretax_income": 120482000, "tax_provision": 3519000, "effective_tax_rate": null, "net_income": 105150000, "net_income_continuing_ops": 116963000, "net_income_to_common": 105150000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 440430000, "short_term_investments": null, "net_receivables": 113466000, "inventory": 27445000, "other_current_assets": null, "total_current_assets": 583956000, "net_ppe": null, "goodwill": null, "intangible_assets": 68422000, "goodwill_and_intangibles": 68422000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2215038000, "total_assets": 2798994000, "short_term_debt": 1550242000, "accounts_payable": 14441000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44451000, "long_term_debt": 1550242000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1748566000, "total_liabilities": 1793017000, "total_debt": 3100484000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -52857000, "total_equity": 904706000, "shares_outstanding": 114051000, "operating_cash_flow": 137040000, "stock_based_compensation": 9741000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118765000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64803000, "dividends_paid": 100244000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -115556000, "free_cash_flow": 255805000, "net_change_in_cash": -43319000 }, "raw_data": { "income": { "ebit": "185349999", "ebitda": "284771999", "netIncome": "105150000", "grossProfit": "61853000", "depreciation": "None", "totalRevenue": "414160000", "costOfRevenue": "352307000", "interestIncome": "8336000", "incomeBeforeTax": "120482000", "interestExpense": "64867999", "operatingIncome": "121865000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "3519000", "reportedCurrency": "USD", "netInterestIncome": "-56532000", "nonInterestIncome": "None", "operatingExpenses": "-60012000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.29", "otherNonOperatingIncome": "63485000", "costofGoodsAndServicesSold": "352307000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99422000", "sellingGeneralAndAdministrative": "46432000", "netIncomeFromContinuingOperations": "116963000" }, "balance": { "goodwill": "None", "inventory": "27445000", "commonStock": "1143000", "currentDebt": "None", "investments": "None", "totalAssets": "2798994000", "longTermDebt": "1550242000", "shortTermDebt": "1550242000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "68422000", "reportedCurrency": "USD", "retainedEarnings": "-52857000", "totalLiabilities": "1793017000", "otherCurrentAssets": "27445000", "totalCurrentAssets": "583956000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "113466000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2215038000", "currentAccountsPayable": "14441000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2123120000", "shortLongTermDebtTotal": "1550242000", "totalShareholderEquity": "904706000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14697000", "totalCurrentLiabilities": "44451000", "otherNonCurrentLiabilities": "144258000", "totalNonCurrentLiabilities": "1748566000", "cashAndShortTermInvestments": "440430000", "commonStockSharesOutstanding": "114051000", "intangibleAssetsExcludingGoodwill": "68422000", "cashAndCashEquivalentsAtCarryingValue": "440430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116963000", "profitLoss": "None", "dividendPayout": "100244000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "137040000", "capitalExpenditures": "118765000", "changeInReceivables": "-13327000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115556000", "cashflowFromInvestment": "-64803000", "stockBasedCompensation": "9741000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100244000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-43319000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-385000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100063000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "income_statement": { "revenue": 132624000, "cost_of_revenue": 45540000, "gross_profit": 87084000, "ebit": 41321000, "ebitda": 73633000, "pretax_income": 23925000, "tax_provision": 378000, "net_income": 22645000, "net_income_to_common": 22645000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49996000, "total_current_assets": 114201000, "total_assets": 3388961000, "short_term_debt": 123094000, "long_term_debt": 1665218000, "total_debt": 1788312000, "total_liabilities": 2007507000, "total_equity": 1287406000, "shares_outstanding": 131105000, "goodwill_and_intangibles": 91057000 }, "cash_flow": { "operating_cash_flow": 39125000, "capital_expenditure": 0, "free_cash_flow": 39125000, "dividends_paid": 26433000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346040, "ticker_id": 4107, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41321000", "ebitda": "73633000", "netIncome": "22645000", "grossProfit": "87084000", "depreciation": "None", "totalRevenue": "132624000", "costOfRevenue": "45540000", "interestIncome": "393000", "incomeBeforeTax": "23925000", "interestExpense": "17396000", "operatingIncome": "42463000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "378000", "reportedCurrency": "USD", "netInterestIncome": "-18326000", "nonInterestIncome": "None", "operatingExpenses": "44621000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45540000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32312000", "sellingGeneralAndAdministrative": "12309000", "netIncomeFromContinuingOperations": "23547000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1258000", "currentDebt": "None", "investments": "None", "totalAssets": "3388961000", "longTermDebt": "1665218000", "shortTermDebt": "123094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "91057000", "reportedCurrency": "USD", "retainedEarnings": "120752000", "totalLiabilities": "2007507000", "otherCurrentAssets": "None", "totalCurrentAssets": "114201000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "148282000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1926763000", "totalShareholderEquity": "1287406000", "capitalLeaseObligations": "57765000", "otherCurrentLiabilities": "-22493000", "totalCurrentLiabilities": "123094000", "otherNonCurrentLiabilities": "196156000", "totalNonCurrentLiabilities": "1884413000", "cashAndShortTermInvestments": "49996000", "commonStockSharesOutstanding": "131105000", "intangibleAssetsExcludingGoodwill": "91057000", "cashAndCashEquivalentsAtCarryingValue": "49996000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23547000", "profitLoss": "None", "dividendPayout": "26433000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39125000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52714000", "cashflowFromInvestment": "-94838000", "stockBasedCompensation": "3656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26433000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32399000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 132624000, "cost_of_revenue": 45540000, "gross_profit": 87084000, "research_and_development": null, "selling_general_admin": 12309000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41321000, "depreciation_amortisation": 32312000, "ebitda": 73633000, "interest_expense": 17396000, "interest_income": null, "other_non_operating": null, "pretax_income": 23925000, "tax_provision": 378000, "effective_tax_rate": null, "net_income": 22645000, "net_income_continuing_ops": 23547000, "net_income_to_common": 22645000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49996000, "short_term_investments": null, "net_receivables": 64205000, "inventory": null, "other_current_assets": null, "total_current_assets": 114201000, "net_ppe": null, "goodwill": null, "intangible_assets": 91057000, "goodwill_and_intangibles": 91057000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 148282000, "total_assets": 3388961000, "short_term_debt": 123094000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 123094000, "long_term_debt": 1665218000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1884413000, "total_liabilities": 2007507000, "total_debt": 1788312000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 120752000, "total_equity": 1287406000, "shares_outstanding": 131105000, "operating_cash_flow": 39125000, "stock_based_compensation": 3656000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94838000, "dividends_paid": 26433000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 52714000, "free_cash_flow": 39125000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41321000", "ebitda": "73633000", "netIncome": "22645000", "grossProfit": "87084000", "depreciation": "None", "totalRevenue": "132624000", "costOfRevenue": "45540000", "interestIncome": "393000", "incomeBeforeTax": "23925000", "interestExpense": "17396000", "operatingIncome": "42463000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "378000", "reportedCurrency": "USD", "netInterestIncome": "-18326000", "nonInterestIncome": "None", "operatingExpenses": "44621000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45540000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32312000", "sellingGeneralAndAdministrative": "12309000", "netIncomeFromContinuingOperations": "23547000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1258000", "currentDebt": "None", "investments": "None", "totalAssets": "3388961000", "longTermDebt": "1665218000", "shortTermDebt": "123094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "91057000", "reportedCurrency": "USD", "retainedEarnings": "120752000", "totalLiabilities": "2007507000", "otherCurrentAssets": "None", "totalCurrentAssets": "114201000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "148282000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1926763000", "totalShareholderEquity": "1287406000", "capitalLeaseObligations": "57765000", "otherCurrentLiabilities": "-22493000", "totalCurrentLiabilities": "123094000", "otherNonCurrentLiabilities": "196156000", "totalNonCurrentLiabilities": "1884413000", "cashAndShortTermInvestments": "49996000", "commonStockSharesOutstanding": "131105000", "intangibleAssetsExcludingGoodwill": "91057000", "cashAndCashEquivalentsAtCarryingValue": "49996000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23547000", "profitLoss": "None", "dividendPayout": "26433000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39125000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52714000", "cashflowFromInvestment": "-94838000", "stockBasedCompensation": "3656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26433000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32399000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "income_statement": { "revenue": 119560000, "cost_of_revenue": 109874999, "gross_profit": 9685000, "ebit": 33099000, "ebitda": 65636999, "pretax_income": 13533000, "tax_provision": 739000, "net_income": 12424000, "net_income_to_common": 12424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48881000, "total_current_assets": 182918000, "total_assets": 3311871000, "short_term_debt": 0, "long_term_debt": 1606774000, "total_debt": 1606774000, "total_liabilities": 1935399000, "total_equity": 1289059000, "shares_outstanding": 130703000, "goodwill_and_intangibles": 87591000 }, "cash_flow": { "operating_cash_flow": 50985000, "capital_expenditure": 140079000, "free_cash_flow": 191064000, "dividends_paid": 23901000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346041, "ticker_id": 4107, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33099000", "ebitda": "65636999", "netIncome": "12424000", "grossProfit": "9685000", "depreciation": "None", "totalRevenue": "119560000", "costOfRevenue": "109874999", "interestIncome": "670000", "incomeBeforeTax": "13533000", "interestExpense": "19566000", "operatingIncome": "33286000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "739000", "reportedCurrency": "USD", "netInterestIncome": "-18896000", "nonInterestIncome": "None", "operatingExpenses": "-23600999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109874999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32537999", "sellingGeneralAndAdministrative": "12938000", "netIncomeFromContinuingOperations": "12794000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1257000", "currentDebt": "None", "investments": "None", "totalAssets": "3311871000", "longTermDebt": "1606774000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "87591000", "reportedCurrency": "USD", "retainedEarnings": "124566000", "totalLiabilities": "1935399000", "otherCurrentAssets": "43537000", "totalCurrentAssets": "182918000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3128953000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2971183000", "shortLongTermDebtTotal": "1666157000", "totalShareholderEquity": "1289059000", "capitalLeaseObligations": "59383000", "otherCurrentLiabilities": "43076000", "totalCurrentLiabilities": "72119000", "otherNonCurrentLiabilities": "197123000", "totalNonCurrentLiabilities": "1863280000", "cashAndShortTermInvestments": "48881000", "commonStockSharesOutstanding": "130703000", "intangibleAssetsExcludingGoodwill": "87591000", "cashAndCashEquivalentsAtCarryingValue": "48881000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12794000", "profitLoss": "None", "dividendPayout": "23901000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50985000", "capitalExpenditures": "140079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52457000", "cashflowFromInvestment": "-64457000", "stockBasedCompensation": "2824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23901000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25465000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119560000, "cost_of_revenue": 109874999, "gross_profit": 9685000, "research_and_development": null, "selling_general_admin": 12938000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33099000, "depreciation_amortisation": 32537999, "ebitda": 65636999, "interest_expense": 19566000, "interest_income": null, "other_non_operating": null, "pretax_income": 13533000, "tax_provision": 739000, "effective_tax_rate": null, "net_income": 12424000, "net_income_continuing_ops": 12794000, "net_income_to_common": 12424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48881000, "short_term_investments": null, "net_receivables": 90500000, "inventory": 0, "other_current_assets": null, "total_current_assets": 182918000, "net_ppe": null, "goodwill": null, "intangible_assets": 87591000, "goodwill_and_intangibles": 87591000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3128953000, "total_assets": 3311871000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72119000, "long_term_debt": 1606774000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1863280000, "total_liabilities": 1935399000, "total_debt": 1606774000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 124566000, "total_equity": 1289059000, "shares_outstanding": 130703000, "operating_cash_flow": 50985000, "stock_based_compensation": 2824000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140079000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64457000, "dividends_paid": 23901000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52457000, "free_cash_flow": 191064000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33099000", "ebitda": "65636999", "netIncome": "12424000", "grossProfit": "9685000", "depreciation": "None", "totalRevenue": "119560000", "costOfRevenue": "109874999", "interestIncome": "670000", "incomeBeforeTax": "13533000", "interestExpense": "19566000", "operatingIncome": "33286000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "739000", "reportedCurrency": "USD", "netInterestIncome": "-18896000", "nonInterestIncome": "None", "operatingExpenses": "-23600999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109874999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32537999", "sellingGeneralAndAdministrative": "12938000", "netIncomeFromContinuingOperations": "12794000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1257000", "currentDebt": "None", "investments": "None", "totalAssets": "3311871000", "longTermDebt": "1606774000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "87591000", "reportedCurrency": "USD", "retainedEarnings": "124566000", "totalLiabilities": "1935399000", "otherCurrentAssets": "43537000", "totalCurrentAssets": "182918000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3128953000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2971183000", "shortLongTermDebtTotal": "1666157000", "totalShareholderEquity": "1289059000", "capitalLeaseObligations": "59383000", "otherCurrentLiabilities": "43076000", "totalCurrentLiabilities": "72119000", "otherNonCurrentLiabilities": "197123000", "totalNonCurrentLiabilities": "1863280000", "cashAndShortTermInvestments": "48881000", "commonStockSharesOutstanding": "130703000", "intangibleAssetsExcludingGoodwill": "87591000", "cashAndCashEquivalentsAtCarryingValue": "48881000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12794000", "profitLoss": "None", "dividendPayout": "23901000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50985000", "capitalExpenditures": "140079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52457000", "cashflowFromInvestment": "-64457000", "stockBasedCompensation": "2824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23901000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25465000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "income_statement": { "revenue": 120126000, "cost_of_revenue": 108523000, "gross_profit": 11603000, "ebit": 35514999, "ebitda": 72345999, "pretax_income": 16140999, "tax_provision": 600000, "net_income": 14935000, "net_income_to_common": 14935000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77796000, "total_current_assets": 247216000, "total_assets": 3328061000, "short_term_debt": 27121000, "long_term_debt": 1632163000, "total_debt": 1659284000, "total_liabilities": 1942460000, "total_equity": 1297238000, "shares_outstanding": 125803000, "goodwill_and_intangibles": 87280000 }, "cash_flow": { "operating_cash_flow": 55695000, "capital_expenditure": 75622000, "free_cash_flow": 131317000, "dividends_paid": 23886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346043, "ticker_id": 4107, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35514999", "ebitda": "72345999", "netIncome": "14935000", "grossProfit": "11603000", "depreciation": "None", "totalRevenue": "120126000", "costOfRevenue": "108523000", "interestIncome": "824000", "incomeBeforeTax": "16140999", "interestExpense": "19374000", "operatingIncome": "34458000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "600000", "reportedCurrency": "USD", "netInterestIncome": "-18550000", "nonInterestIncome": "None", "operatingExpenses": "-22855000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108523000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36831000", "sellingGeneralAndAdministrative": "12296000", "netIncomeFromContinuingOperations": "15541000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1256000", "currentDebt": "None", "investments": "None", "totalAssets": "3328061000", "longTermDebt": "1632163000", "shortTermDebt": "27121000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "87280000", "reportedCurrency": "USD", "retainedEarnings": "136067000", "totalLiabilities": "1942460000", "otherCurrentAssets": "82261000", "totalCurrentAssets": "247216000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87159000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3080845000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2922590000", "shortLongTermDebtTotal": "1693035000", "totalShareholderEquity": "1297238000", "capitalLeaseObligations": "60872000", "otherCurrentLiabilities": "39000000", "totalCurrentLiabilities": "66524000", "otherNonCurrentLiabilities": "182901000", "totalNonCurrentLiabilities": "1875936000", "cashAndShortTermInvestments": "77796000", "commonStockSharesOutstanding": "125803000", "intangibleAssetsExcludingGoodwill": "87280000", "cashAndCashEquivalentsAtCarryingValue": "77796000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15541000", "profitLoss": "None", "dividendPayout": "23886000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55695000", "capitalExpenditures": "75622000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1856000", "cashflowFromInvestment": "-30958000", "stockBasedCompensation": "2726000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23886000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26116000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 120126000, "cost_of_revenue": 108523000, "gross_profit": 11603000, "research_and_development": null, "selling_general_admin": 12296000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35514999, "depreciation_amortisation": 36831000, "ebitda": 72345999, "interest_expense": 19374000, "interest_income": null, "other_non_operating": null, "pretax_income": 16140999, "tax_provision": 600000, "effective_tax_rate": null, "net_income": 14935000, "net_income_continuing_ops": 15541000, "net_income_to_common": 14935000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77796000, "short_term_investments": null, "net_receivables": 87159000, "inventory": 0, "other_current_assets": null, "total_current_assets": 247216000, "net_ppe": null, "goodwill": null, "intangible_assets": 87280000, "goodwill_and_intangibles": 87280000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3080845000, "total_assets": 3328061000, "short_term_debt": 27121000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66524000, "long_term_debt": 1632163000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1875936000, "total_liabilities": 1942460000, "total_debt": 1659284000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 136067000, "total_equity": 1297238000, "shares_outstanding": 125803000, "operating_cash_flow": 55695000, "stock_based_compensation": 2726000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75622000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30958000, "dividends_paid": 23886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1856000, "free_cash_flow": 131317000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35514999", "ebitda": "72345999", "netIncome": "14935000", "grossProfit": "11603000", "depreciation": "None", "totalRevenue": "120126000", "costOfRevenue": "108523000", "interestIncome": "824000", "incomeBeforeTax": "16140999", "interestExpense": "19374000", "operatingIncome": "34458000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "600000", "reportedCurrency": "USD", "netInterestIncome": "-18550000", "nonInterestIncome": "None", "operatingExpenses": "-22855000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108523000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36831000", "sellingGeneralAndAdministrative": "12296000", "netIncomeFromContinuingOperations": "15541000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1256000", "currentDebt": "None", "investments": "None", "totalAssets": "3328061000", "longTermDebt": "1632163000", "shortTermDebt": "27121000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "87280000", "reportedCurrency": "USD", "retainedEarnings": "136067000", "totalLiabilities": "1942460000", "otherCurrentAssets": "82261000", "totalCurrentAssets": "247216000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87159000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3080845000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2922590000", "shortLongTermDebtTotal": "1693035000", "totalShareholderEquity": "1297238000", "capitalLeaseObligations": "60872000", "otherCurrentLiabilities": "39000000", "totalCurrentLiabilities": "66524000", "otherNonCurrentLiabilities": "182901000", "totalNonCurrentLiabilities": "1875936000", "cashAndShortTermInvestments": "77796000", "commonStockSharesOutstanding": "125803000", "intangibleAssetsExcludingGoodwill": "87280000", "cashAndCashEquivalentsAtCarryingValue": "77796000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15541000", "profitLoss": "None", "dividendPayout": "23886000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55695000", "capitalExpenditures": "75622000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1856000", "cashflowFromInvestment": "-30958000", "stockBasedCompensation": "2726000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23886000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26116000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "income_statement": { "revenue": 114084000, "cost_of_revenue": 99316999, "gross_profit": 14767000, "ebit": 80973000, "ebitda": 113574999, "pretax_income": 61436000, "tax_provision": 643000, "net_income": 57978000, "net_income_to_common": 57978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52962000, "total_current_assets": 220067000, "total_assets": 3313551000, "short_term_debt": 90000000, "long_term_debt": 1514237000, "total_debt": 1604237000, "total_liabilities": 1920947000, "total_equity": 1305697000, "shares_outstanding": 125766000, "goodwill_and_intangibles": 190192000 }, "cash_flow": { "operating_cash_flow": 43457000, "capital_expenditure": 44543000, "free_cash_flow": 88000000, "dividends_paid": 23881000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346044, "ticker_id": 4107, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80973000", "ebitda": "113574999", "netIncome": "57978000", "grossProfit": "14767000", "depreciation": "None", "totalRevenue": "114084000", "costOfRevenue": "99316999", "interestIncome": "667000", "incomeBeforeTax": "61436000", "interestExpense": "19537000", "operatingIncome": "31019000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "643000", "reportedCurrency": "USD", "netInterestIncome": "-18870000", "nonInterestIncome": "None", "operatingExpenses": "-16251999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99316999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32601999", "sellingGeneralAndAdministrative": "15007000", "netIncomeFromContinuingOperations": "60793000" }, "balance": { "goodwill": "95096000", "inventory": "0", "commonStock": "1256000", "currentDebt": "None", "investments": "None", "totalAssets": "3313551000", "longTermDebt": "1514237000", "shortTermDebt": "90000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "95096000", "reportedCurrency": "USD", "retainedEarnings": "145043000", "totalLiabilities": "1920947000", "otherCurrentAssets": "79605000", "totalCurrentAssets": "220067000", "currentLongTermDebt": "90000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3093484000", "currentAccountsPayable": "11140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2926807000", "shortLongTermDebtTotal": "1666660000", "totalShareholderEquity": "1305697000", "capitalLeaseObligations": "62423000", "otherCurrentLiabilities": "40965000", "totalCurrentLiabilities": "155511000", "otherNonCurrentLiabilities": "188776000", "totalNonCurrentLiabilities": "1765436000", "cashAndShortTermInvestments": "52962000", "commonStockSharesOutstanding": "125766000", "intangibleAssetsExcludingGoodwill": "95096000", "cashAndCashEquivalentsAtCarryingValue": "52962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60793000", "profitLoss": "None", "dividendPayout": "23881000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43457000", "capitalExpenditures": "44543000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63888000", "cashflowFromInvestment": "40540000", "stockBasedCompensation": "3566000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23881000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36736000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 114084000, "cost_of_revenue": 99316999, "gross_profit": 14767000, "research_and_development": null, "selling_general_admin": 15007000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80973000, "depreciation_amortisation": 32601999, "ebitda": 113574999, "interest_expense": 19537000, "interest_income": null, "other_non_operating": null, "pretax_income": 61436000, "tax_provision": 643000, "effective_tax_rate": null, "net_income": 57978000, "net_income_continuing_ops": 60793000, "net_income_to_common": 57978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52962000, "short_term_investments": null, "net_receivables": 87500000, "inventory": 0, "other_current_assets": null, "total_current_assets": 220067000, "net_ppe": null, "goodwill": 95096000, "intangible_assets": 95096000, "goodwill_and_intangibles": 190192000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3093484000, "total_assets": 3313551000, "short_term_debt": 90000000, "accounts_payable": 11140000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 155511000, "long_term_debt": 1514237000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1765436000, "total_liabilities": 1920947000, "total_debt": 1604237000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 145043000, "total_equity": 1305697000, "shares_outstanding": 125766000, "operating_cash_flow": 43457000, "stock_based_compensation": 3566000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44543000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 40540000, "dividends_paid": 23881000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63888000, "free_cash_flow": 88000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80973000", "ebitda": "113574999", "netIncome": "57978000", "grossProfit": "14767000", "depreciation": "None", "totalRevenue": "114084000", "costOfRevenue": "99316999", "interestIncome": "667000", "incomeBeforeTax": "61436000", "interestExpense": "19537000", "operatingIncome": "31019000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "643000", "reportedCurrency": "USD", "netInterestIncome": "-18870000", "nonInterestIncome": "None", "operatingExpenses": "-16251999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99316999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32601999", "sellingGeneralAndAdministrative": "15007000", "netIncomeFromContinuingOperations": "60793000" }, "balance": { "goodwill": "95096000", "inventory": "0", "commonStock": "1256000", "currentDebt": "None", "investments": "None", "totalAssets": "3313551000", "longTermDebt": "1514237000", "shortTermDebt": "90000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "95096000", "reportedCurrency": "USD", "retainedEarnings": "145043000", "totalLiabilities": "1920947000", "otherCurrentAssets": "79605000", "totalCurrentAssets": "220067000", "currentLongTermDebt": "90000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3093484000", "currentAccountsPayable": "11140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2926807000", "shortLongTermDebtTotal": "1666660000", "totalShareholderEquity": "1305697000", "capitalLeaseObligations": "62423000", "otherCurrentLiabilities": "40965000", "totalCurrentLiabilities": "155511000", "otherNonCurrentLiabilities": "188776000", "totalNonCurrentLiabilities": "1765436000", "cashAndShortTermInvestments": "52962000", "commonStockSharesOutstanding": "125766000", "intangibleAssetsExcludingGoodwill": "95096000", "cashAndCashEquivalentsAtCarryingValue": "52962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60793000", "profitLoss": "None", "dividendPayout": "23881000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43457000", "capitalExpenditures": "44543000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63888000", "cashflowFromInvestment": "40540000", "stockBasedCompensation": "3566000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23881000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36736000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "income_statement": { "revenue": 118165000, "cost_of_revenue": 113480000, "gross_profit": 4685000, "ebit": 28756000, "ebitda": 65951000, "pretax_income": 9001000, "tax_provision": 619000, "net_income": 8198000, "net_income_to_common": 8198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48049000, "total_current_assets": 214713000, "total_assets": 3312010000, "short_term_debt": 75000000, "long_term_debt": 1567248000, "total_debt": 1642248000, "total_liabilities": 1959418000, "total_equity": 1267004000, "shares_outstanding": 125603000, "goodwill_and_intangibles": 202910000 }, "cash_flow": { "operating_cash_flow": 32582000, "capital_expenditure": 20730000, "free_cash_flow": 53312000, "dividends_paid": 23874000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346045, "ticker_id": 4107, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28756000", "ebitda": "65951000", "netIncome": "8198000", "grossProfit": "4685000", "depreciation": "None", "totalRevenue": "118165000", "costOfRevenue": "113480000", "interestIncome": "607000", "incomeBeforeTax": "9001000", "interestExpense": "19755000", "operatingIncome": "27651000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "619000", "reportedCurrency": "USD", "netInterestIncome": "-19148000", "nonInterestIncome": "None", "operatingExpenses": "-22966000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37195000", "sellingGeneralAndAdministrative": "12902000", "netIncomeFromContinuingOperations": "8382000" }, "balance": { "goodwill": "101455000", "inventory": "10286000", "commonStock": "1256000", "currentDebt": "None", "investments": "None", "totalAssets": "3312010000", "longTermDebt": "1567248000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "101455000", "reportedCurrency": "USD", "retainedEarnings": "110970000", "totalLiabilities": "1959418000", "otherCurrentAssets": "67502000", "totalCurrentAssets": "214713000", "currentLongTermDebt": "75000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88876000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3097297000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2924723000", "shortLongTermDebtTotal": "1706272000", "totalShareholderEquity": "1267004000", "capitalLeaseObligations": "64024000", "otherCurrentLiabilities": "31885000", "totalCurrentLiabilities": "131946000", "otherNonCurrentLiabilities": "196200000", "totalNonCurrentLiabilities": "1827472000", "cashAndShortTermInvestments": "48049000", "commonStockSharesOutstanding": "125603000", "intangibleAssetsExcludingGoodwill": "101455000", "cashAndCashEquivalentsAtCarryingValue": "48049000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8382000", "profitLoss": "None", "dividendPayout": "23874000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32582000", "capitalExpenditures": "20730000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4400000", "cashflowFromInvestment": "-20730000", "stockBasedCompensation": "2707000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23874000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-273000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118165000, "cost_of_revenue": 113480000, "gross_profit": 4685000, "research_and_development": null, "selling_general_admin": 12902000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28756000, "depreciation_amortisation": 37195000, "ebitda": 65951000, "interest_expense": 19755000, "interest_income": null, "other_non_operating": null, "pretax_income": 9001000, "tax_provision": 619000, "effective_tax_rate": null, "net_income": 8198000, "net_income_continuing_ops": 8382000, "net_income_to_common": 8198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48049000, "short_term_investments": null, "net_receivables": 88876000, "inventory": 10286000, "other_current_assets": null, "total_current_assets": 214713000, "net_ppe": null, "goodwill": 101455000, "intangible_assets": 101455000, "goodwill_and_intangibles": 202910000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3097297000, "total_assets": 3312010000, "short_term_debt": 75000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131946000, "long_term_debt": 1567248000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1827472000, "total_liabilities": 1959418000, "total_debt": 1642248000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 110970000, "total_equity": 1267004000, "shares_outstanding": 125603000, "operating_cash_flow": 32582000, "stock_based_compensation": 2707000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20730000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20730000, "dividends_paid": 23874000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4400000, "free_cash_flow": 53312000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28756000", "ebitda": "65951000", "netIncome": "8198000", "grossProfit": "4685000", "depreciation": "None", "totalRevenue": "118165000", "costOfRevenue": "113480000", "interestIncome": "607000", "incomeBeforeTax": "9001000", "interestExpense": "19755000", "operatingIncome": "27651000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "619000", "reportedCurrency": "USD", "netInterestIncome": "-19148000", "nonInterestIncome": "None", "operatingExpenses": "-22966000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37195000", "sellingGeneralAndAdministrative": "12902000", "netIncomeFromContinuingOperations": "8382000" }, "balance": { "goodwill": "101455000", "inventory": "10286000", "commonStock": "1256000", "currentDebt": "None", "investments": "None", "totalAssets": "3312010000", "longTermDebt": "1567248000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "101455000", "reportedCurrency": "USD", "retainedEarnings": "110970000", "totalLiabilities": "1959418000", "otherCurrentAssets": "67502000", "totalCurrentAssets": "214713000", "currentLongTermDebt": "75000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88876000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3097297000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2924723000", "shortLongTermDebtTotal": "1706272000", "totalShareholderEquity": "1267004000", "capitalLeaseObligations": "64024000", "otherCurrentLiabilities": "31885000", "totalCurrentLiabilities": "131946000", "otherNonCurrentLiabilities": "196200000", "totalNonCurrentLiabilities": "1827472000", "cashAndShortTermInvestments": "48049000", "commonStockSharesOutstanding": "125603000", "intangibleAssetsExcludingGoodwill": "101455000", "cashAndCashEquivalentsAtCarryingValue": "48049000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8382000", "profitLoss": "None", "dividendPayout": "23874000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32582000", "capitalExpenditures": "20730000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4400000", "cashflowFromInvestment": "-20730000", "stockBasedCompensation": "2707000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23874000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-273000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "income_statement": { "revenue": 116367000, "cost_of_revenue": 113063000, "gross_profit": 3304000, "ebit": 51753000, "ebitda": 89236000, "pretax_income": 32170000, "tax_provision": 664000, "net_income": 30121000, "net_income_to_common": 30121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41373000, "total_current_assets": 196221000, "total_assets": 3311540000, "short_term_debt": 50000000, "long_term_debt": 1569753000, "total_debt": 1619753000, "total_liabilities": 1949816000, "total_equity": 1278081000, "shares_outstanding": 129701000, "goodwill_and_intangibles": 109827000 }, "cash_flow": { "operating_cash_flow": 52439000, "capital_expenditure": 295094000, "free_cash_flow": 347533000, "dividends_paid": 21309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346046, "ticker_id": 4107, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51753000", "ebitda": "89236000", "netIncome": "30121000", "grossProfit": "3304000", "depreciation": "None", "totalRevenue": "116367000", "costOfRevenue": "113063000", "interestIncome": "639000", "incomeBeforeTax": "32170000", "interestExpense": "19583000", "operatingIncome": "27649000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "664000", "reportedCurrency": "USD", "netInterestIncome": "-18944000", "nonInterestIncome": "None", "operatingExpenses": "-24345000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113063000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37483000", "sellingGeneralAndAdministrative": "13138000", "netIncomeFromContinuingOperations": "31506000" }, "balance": { "goodwill": "None", "inventory": "10286000", "commonStock": "1253000", "currentDebt": "None", "investments": "None", "totalAssets": "3311540000", "longTermDebt": "1569753000", "shortTermDebt": "50000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "109827000", "reportedCurrency": "USD", "retainedEarnings": "126670000", "totalLiabilities": "1949816000", "otherCurrentAssets": "62726000", "totalCurrentAssets": "196221000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3115319000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2933608000", "shortLongTermDebtTotal": "1685378000", "totalShareholderEquity": "1278081000", "capitalLeaseObligations": "65625000", "otherCurrentLiabilities": "38169000", "totalCurrentLiabilities": "115047000", "otherNonCurrentLiabilities": "199391000", "totalNonCurrentLiabilities": "1834769000", "cashAndShortTermInvestments": "41373000", "commonStockSharesOutstanding": "129701000", "intangibleAssetsExcludingGoodwill": "109827000", "cashAndCashEquivalentsAtCarryingValue": "41373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31506000", "profitLoss": "None", "dividendPayout": "21309000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52439000", "capitalExpenditures": "295094000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36910000", "cashflowFromInvestment": "-88353000", "stockBasedCompensation": "2852000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "136556000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34154000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 116367000, "cost_of_revenue": 113063000, "gross_profit": 3304000, "research_and_development": null, "selling_general_admin": 13138000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51753000, "depreciation_amortisation": 37483000, "ebitda": 89236000, "interest_expense": 19583000, "interest_income": null, "other_non_operating": null, "pretax_income": 32170000, "tax_provision": 664000, "effective_tax_rate": null, "net_income": 30121000, "net_income_continuing_ops": 31506000, "net_income_to_common": 30121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41373000, "short_term_investments": null, "net_receivables": 81836000, "inventory": 10286000, "other_current_assets": null, "total_current_assets": 196221000, "net_ppe": null, "goodwill": null, "intangible_assets": 109827000, "goodwill_and_intangibles": 109827000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3115319000, "total_assets": 3311540000, "short_term_debt": 50000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115047000, "long_term_debt": 1569753000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1834769000, "total_liabilities": 1949816000, "total_debt": 1619753000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 126670000, "total_equity": 1278081000, "shares_outstanding": 129701000, "operating_cash_flow": 52439000, "stock_based_compensation": 2852000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 295094000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88353000, "dividends_paid": 21309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36910000, "free_cash_flow": 347533000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51753000", "ebitda": "89236000", "netIncome": "30121000", "grossProfit": "3304000", "depreciation": "None", "totalRevenue": "116367000", "costOfRevenue": "113063000", "interestIncome": "639000", "incomeBeforeTax": "32170000", "interestExpense": "19583000", "operatingIncome": "27649000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "664000", "reportedCurrency": "USD", "netInterestIncome": "-18944000", "nonInterestIncome": "None", "operatingExpenses": "-24345000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113063000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37483000", "sellingGeneralAndAdministrative": "13138000", "netIncomeFromContinuingOperations": "31506000" }, "balance": { "goodwill": "None", "inventory": "10286000", "commonStock": "1253000", "currentDebt": "None", "investments": "None", "totalAssets": "3311540000", "longTermDebt": "1569753000", "shortTermDebt": "50000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "109827000", "reportedCurrency": "USD", "retainedEarnings": "126670000", "totalLiabilities": "1949816000", "otherCurrentAssets": "62726000", "totalCurrentAssets": "196221000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3115319000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2933608000", "shortLongTermDebtTotal": "1685378000", "totalShareholderEquity": "1278081000", "capitalLeaseObligations": "65625000", "otherCurrentLiabilities": "38169000", "totalCurrentLiabilities": "115047000", "otherNonCurrentLiabilities": "199391000", "totalNonCurrentLiabilities": "1834769000", "cashAndShortTermInvestments": "41373000", "commonStockSharesOutstanding": "129701000", "intangibleAssetsExcludingGoodwill": "109827000", "cashAndCashEquivalentsAtCarryingValue": "41373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31506000", "profitLoss": "None", "dividendPayout": "21309000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52439000", "capitalExpenditures": "295094000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36910000", "cashflowFromInvestment": "-88353000", "stockBasedCompensation": "2852000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "136556000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34154000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "income_statement": { "revenue": 112427000, "cost_of_revenue": 105395000, "gross_profit": 7032000, "ebit": 29516000, "ebitda": 64169000, "pretax_income": 9985000, "tax_provision": 518000, "net_income": 9080000, "net_income_to_common": 9080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67915000, "total_current_assets": 231720000, "total_assets": 3211718000, "short_term_debt": 46941000, "long_term_debt": 1515379000, "total_debt": 1562320000, "total_liabilities": 1872808000, "total_equity": 1254284000, "shares_outstanding": 123471000, "goodwill_and_intangibles": 105889000 }, "cash_flow": { "operating_cash_flow": 36580000, "capital_expenditure": 41564000, "free_cash_flow": 78144000, "dividends_paid": 21210000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346048, "ticker_id": 4107, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29516000", "ebitda": "64169000", "netIncome": "9080000", "grossProfit": "7032000", "depreciation": "None", "totalRevenue": "112427000", "costOfRevenue": "105395000", "interestIncome": "679000", "incomeBeforeTax": "9985000", "interestExpense": "19531000", "operatingIncome": "28837000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "518000", "reportedCurrency": "USD", "netInterestIncome": "-18852000", "nonInterestIncome": "None", "operatingExpenses": "-21805000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105395000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34653000", "sellingGeneralAndAdministrative": "12848000", "netIncomeFromContinuingOperations": "9467000" }, "balance": { "goodwill": "None", "inventory": "46511000", "commonStock": "1247000", "currentDebt": "None", "investments": "None", "totalAssets": "3211718000", "longTermDebt": "1515379000", "shortTermDebt": "46941000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "105889000", "reportedCurrency": "USD", "retainedEarnings": "117880000", "totalLiabilities": "1872808000", "otherCurrentAssets": "36682000", "totalCurrentAssets": "231720000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-2819905000", "currentNetReceivables": "80612000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2979998000", "currentAccountsPayable": "9163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2798583000", "shortLongTermDebtTotal": "1572359000", "totalShareholderEquity": "1254284000", "capitalLeaseObligations": "56980000", "otherCurrentLiabilities": "81633000", "totalCurrentLiabilities": "113213000", "otherNonCurrentLiabilities": "187236000", "totalNonCurrentLiabilities": "1759595000", "cashAndShortTermInvestments": "67915000", "commonStockSharesOutstanding": "123471000", "intangibleAssetsExcludingGoodwill": "105889000", "cashAndCashEquivalentsAtCarryingValue": "67915000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9467000", "profitLoss": "None", "dividendPayout": "21210000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36580000", "capitalExpenditures": "41564000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23728000", "cashflowFromInvestment": "-24414000", "stockBasedCompensation": "2716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21210000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "195000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 112427000, "cost_of_revenue": 105395000, "gross_profit": 7032000, "research_and_development": null, "selling_general_admin": 12848000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29516000, "depreciation_amortisation": 34653000, "ebitda": 64169000, "interest_expense": 19531000, "interest_income": null, "other_non_operating": null, "pretax_income": 9985000, "tax_provision": 518000, "effective_tax_rate": null, "net_income": 9080000, "net_income_continuing_ops": 9467000, "net_income_to_common": 9080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67915000, "short_term_investments": -2819905000, "net_receivables": 80612000, "inventory": 46511000, "other_current_assets": null, "total_current_assets": 231720000, "net_ppe": null, "goodwill": null, "intangible_assets": 105889000, "goodwill_and_intangibles": 105889000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2979998000, "total_assets": 3211718000, "short_term_debt": 46941000, "accounts_payable": 9163000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113213000, "long_term_debt": 1515379000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1759595000, "total_liabilities": 1872808000, "total_debt": 1562320000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 117880000, "total_equity": 1254284000, "shares_outstanding": 123471000, "operating_cash_flow": 36580000, "stock_based_compensation": 2716000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41564000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24414000, "dividends_paid": 21210000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23728000, "free_cash_flow": 78144000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29516000", "ebitda": "64169000", "netIncome": "9080000", "grossProfit": "7032000", "depreciation": "None", "totalRevenue": "112427000", "costOfRevenue": "105395000", "interestIncome": "679000", "incomeBeforeTax": "9985000", "interestExpense": "19531000", "operatingIncome": "28837000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "518000", "reportedCurrency": "USD", "netInterestIncome": "-18852000", "nonInterestIncome": "None", "operatingExpenses": "-21805000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105395000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34653000", "sellingGeneralAndAdministrative": "12848000", "netIncomeFromContinuingOperations": "9467000" }, "balance": { "goodwill": "None", "inventory": "46511000", "commonStock": "1247000", "currentDebt": "None", "investments": "None", "totalAssets": "3211718000", "longTermDebt": "1515379000", "shortTermDebt": "46941000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "105889000", "reportedCurrency": "USD", "retainedEarnings": "117880000", "totalLiabilities": "1872808000", "otherCurrentAssets": "36682000", "totalCurrentAssets": "231720000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-2819905000", "currentNetReceivables": "80612000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2979998000", "currentAccountsPayable": "9163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2798583000", "shortLongTermDebtTotal": "1572359000", "totalShareholderEquity": "1254284000", "capitalLeaseObligations": "56980000", "otherCurrentLiabilities": "81633000", "totalCurrentLiabilities": "113213000", "otherNonCurrentLiabilities": "187236000", "totalNonCurrentLiabilities": "1759595000", "cashAndShortTermInvestments": "67915000", "commonStockSharesOutstanding": "123471000", "intangibleAssetsExcludingGoodwill": "105889000", "cashAndCashEquivalentsAtCarryingValue": "67915000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9467000", "profitLoss": "None", "dividendPayout": "21210000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36580000", "capitalExpenditures": "41564000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23728000", "cashflowFromInvestment": "-24414000", "stockBasedCompensation": "2716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21210000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "195000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "income_statement": { "revenue": 106546000, "cost_of_revenue": 115090000, "gross_profit": -8544000, "ebit": 54459000, "ebitda": 94138000, "pretax_income": 32563000, "tax_provision": 539000, "net_income": 30759000, "net_income_to_common": 30759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78615000, "total_current_assets": 202363000, "total_assets": 3235696000, "short_term_debt": 150000000, "long_term_debt": 1503030000, "total_debt": 1653030000, "total_liabilities": 1969946000, "total_equity": 1184124000, "shares_outstanding": 118971000, "goodwill_and_intangibles": 114526000 }, "cash_flow": { "operating_cash_flow": 41236000, "capital_expenditure": 21370000, "free_cash_flow": 62606000, "dividends_paid": 20216000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346049, "ticker_id": 4107, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54459000", "ebitda": "94138000", "netIncome": "30759000", "grossProfit": "-8544000", "depreciation": "None", "totalRevenue": "106546000", "costOfRevenue": "115090000", "interestIncome": "661000", "incomeBeforeTax": "32563000", "interestExpense": "21896000", "operatingIncome": "18652000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "539000", "reportedCurrency": "USD", "netInterestIncome": "-21235000", "nonInterestIncome": "None", "operatingExpenses": "-27196000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115090000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39679000", "sellingGeneralAndAdministrative": "12483000", "netIncomeFromContinuingOperations": "32024000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1203000", "currentDebt": "None", "investments": "None", "totalAssets": "3235696000", "longTermDebt": "1503030000", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "114526000", "reportedCurrency": "USD", "retainedEarnings": "130033000", "totalLiabilities": "1969946000", "otherCurrentAssets": "38512000", "totalCurrentAssets": "202363000", "currentLongTermDebt": "150000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85236000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3033333000", "currentAccountsPayable": "9516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1708620000", "totalShareholderEquity": "1184124000", "capitalLeaseObligations": "55590000", "otherCurrentLiabilities": "36207000", "totalCurrentLiabilities": "220251000", "otherNonCurrentLiabilities": "191075000", "totalNonCurrentLiabilities": "1749695000", "cashAndShortTermInvestments": "78615000", "commonStockSharesOutstanding": "118971000", "intangibleAssetsExcludingGoodwill": "114526000", "cashAndCashEquivalentsAtCarryingValue": "78615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32024000", "profitLoss": "None", "dividendPayout": "20216000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41236000", "capitalExpenditures": "21370000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42547000", "cashflowFromInvestment": "-77628000", "stockBasedCompensation": "2442000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20216000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42146000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106546000, "cost_of_revenue": 115090000, "gross_profit": -8544000, "research_and_development": null, "selling_general_admin": 12483000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54459000, "depreciation_amortisation": 39679000, "ebitda": 94138000, "interest_expense": 21896000, "interest_income": null, "other_non_operating": null, "pretax_income": 32563000, "tax_provision": 539000, "effective_tax_rate": null, "net_income": 30759000, "net_income_continuing_ops": 32024000, "net_income_to_common": 30759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78615000, "short_term_investments": null, "net_receivables": 85236000, "inventory": null, "other_current_assets": null, "total_current_assets": 202363000, "net_ppe": null, "goodwill": null, "intangible_assets": 114526000, "goodwill_and_intangibles": 114526000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3033333000, "total_assets": 3235696000, "short_term_debt": 150000000, "accounts_payable": 9516000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 220251000, "long_term_debt": 1503030000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1749695000, "total_liabilities": 1969946000, "total_debt": 1653030000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 130033000, "total_equity": 1184124000, "shares_outstanding": 118971000, "operating_cash_flow": 41236000, "stock_based_compensation": 2442000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21370000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77628000, "dividends_paid": 20216000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 42547000, "free_cash_flow": 62606000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54459000", "ebitda": "94138000", "netIncome": "30759000", "grossProfit": "-8544000", "depreciation": "None", "totalRevenue": "106546000", "costOfRevenue": "115090000", "interestIncome": "661000", "incomeBeforeTax": "32563000", "interestExpense": "21896000", "operatingIncome": "18652000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "539000", "reportedCurrency": "USD", "netInterestIncome": "-21235000", "nonInterestIncome": "None", "operatingExpenses": "-27196000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115090000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39679000", "sellingGeneralAndAdministrative": "12483000", "netIncomeFromContinuingOperations": "32024000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1203000", "currentDebt": "None", "investments": "None", "totalAssets": "3235696000", "longTermDebt": "1503030000", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "114526000", "reportedCurrency": "USD", "retainedEarnings": "130033000", "totalLiabilities": "1969946000", "otherCurrentAssets": "38512000", "totalCurrentAssets": "202363000", "currentLongTermDebt": "150000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85236000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3033333000", "currentAccountsPayable": "9516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1708620000", "totalShareholderEquity": "1184124000", "capitalLeaseObligations": "55590000", "otherCurrentLiabilities": "36207000", "totalCurrentLiabilities": "220251000", "otherNonCurrentLiabilities": "191075000", "totalNonCurrentLiabilities": "1749695000", "cashAndShortTermInvestments": "78615000", "commonStockSharesOutstanding": "118971000", "intangibleAssetsExcludingGoodwill": "114526000", "cashAndCashEquivalentsAtCarryingValue": "78615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32024000", "profitLoss": "None", "dividendPayout": "20216000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41236000", "capitalExpenditures": "21370000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42547000", "cashflowFromInvestment": "-77628000", "stockBasedCompensation": "2442000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20216000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42146000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "income_statement": { "revenue": 109626000, "cost_of_revenue": 114657000, "gross_profit": -5031000, "ebit": 23687000, "ebitda": 62261000, "pretax_income": 3110000, "tax_provision": 665000, "net_income": 2603000, "net_income_to_common": 2603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67303000, "total_current_assets": 207744000, "total_assets": 3214065000, "short_term_debt": 153000000, "long_term_debt": 1525345000, "total_debt": 1678345000, "total_liabilities": 1991682000, "total_equity": 1144148000, "shares_outstanding": 122814000, "goodwill_and_intangibles": 110486000 }, "cash_flow": { "operating_cash_flow": 22922000, "capital_expenditure": 20194000, "free_cash_flow": 43116000, "dividends_paid": 20180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346050, "ticker_id": 4107, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23687000", "ebitda": "62261000", "netIncome": "2603000", "grossProfit": "-5031000", "depreciation": "None", "totalRevenue": "109626000", "costOfRevenue": "114657000", "interestIncome": "688000", "incomeBeforeTax": "3110000", "interestExpense": "20577000", "operatingIncome": "21369000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "665000", "reportedCurrency": "USD", "netInterestIncome": "-19889000", "nonInterestIncome": "None", "operatingExpenses": "-26400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114657000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38574000", "sellingGeneralAndAdministrative": "12174000", "netIncomeFromContinuingOperations": "2445000" }, "balance": { "goodwill": "None", "inventory": "15137000", "commonStock": "1186000", "currentDebt": "None", "investments": "None", "totalAssets": "3214065000", "longTermDebt": "1525345000", "shortTermDebt": "153000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "110486000", "reportedCurrency": "USD", "retainedEarnings": "119513000", "totalLiabilities": "1991682000", "otherCurrentAssets": "48869000", "totalCurrentAssets": "207744000", "currentLongTermDebt": "153000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3006321000", "currentAccountsPayable": "194535000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1729015000", "totalShareholderEquity": "1144148000", "capitalLeaseObligations": "50670000", "otherCurrentLiabilities": "41535000", "totalCurrentLiabilities": "222326000", "otherNonCurrentLiabilities": "193341000", "totalNonCurrentLiabilities": "1769356000", "cashAndShortTermInvestments": "67303000", "commonStockSharesOutstanding": "122814000", "intangibleAssetsExcludingGoodwill": "110486000", "cashAndCashEquivalentsAtCarryingValue": "67303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2445000", "profitLoss": "None", "dividendPayout": "20180000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22922000", "capitalExpenditures": "20194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57817000", "cashflowFromInvestment": "-44302000", "stockBasedCompensation": "2421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20180000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-195000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39495000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109626000, "cost_of_revenue": 114657000, "gross_profit": -5031000, "research_and_development": null, "selling_general_admin": 12174000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23687000, "depreciation_amortisation": 38574000, "ebitda": 62261000, "interest_expense": 20577000, "interest_income": null, "other_non_operating": null, "pretax_income": 3110000, "tax_provision": 665000, "effective_tax_rate": null, "net_income": 2603000, "net_income_continuing_ops": 2445000, "net_income_to_common": 2603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67303000, "short_term_investments": null, "net_receivables": 76435000, "inventory": 15137000, "other_current_assets": null, "total_current_assets": 207744000, "net_ppe": null, "goodwill": null, "intangible_assets": 110486000, "goodwill_and_intangibles": 110486000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3006321000, "total_assets": 3214065000, "short_term_debt": 153000000, "accounts_payable": 194535000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 222326000, "long_term_debt": 1525345000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1769356000, "total_liabilities": 1991682000, "total_debt": 1678345000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 119513000, "total_equity": 1144148000, "shares_outstanding": 122814000, "operating_cash_flow": 22922000, "stock_based_compensation": 2421000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20194000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44302000, "dividends_paid": 20180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57817000, "free_cash_flow": 43116000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23687000", "ebitda": "62261000", "netIncome": "2603000", "grossProfit": "-5031000", "depreciation": "None", "totalRevenue": "109626000", "costOfRevenue": "114657000", "interestIncome": "688000", "incomeBeforeTax": "3110000", "interestExpense": "20577000", "operatingIncome": "21369000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "665000", "reportedCurrency": "USD", "netInterestIncome": "-19889000", "nonInterestIncome": "None", "operatingExpenses": "-26400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114657000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38574000", "sellingGeneralAndAdministrative": "12174000", "netIncomeFromContinuingOperations": "2445000" }, "balance": { "goodwill": "None", "inventory": "15137000", "commonStock": "1186000", "currentDebt": "None", "investments": "None", "totalAssets": "3214065000", "longTermDebt": "1525345000", "shortTermDebt": "153000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "110486000", "reportedCurrency": "USD", "retainedEarnings": "119513000", "totalLiabilities": "1991682000", "otherCurrentAssets": "48869000", "totalCurrentAssets": "207744000", "currentLongTermDebt": "153000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3006321000", "currentAccountsPayable": "194535000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1729015000", "totalShareholderEquity": "1144148000", "capitalLeaseObligations": "50670000", "otherCurrentLiabilities": "41535000", "totalCurrentLiabilities": "222326000", "otherNonCurrentLiabilities": "193341000", "totalNonCurrentLiabilities": "1769356000", "cashAndShortTermInvestments": "67303000", "commonStockSharesOutstanding": "122814000", "intangibleAssetsExcludingGoodwill": "110486000", "cashAndCashEquivalentsAtCarryingValue": "67303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2445000", "profitLoss": "None", "dividendPayout": "20180000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22922000", "capitalExpenditures": "20194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57817000", "cashflowFromInvestment": "-44302000", "stockBasedCompensation": "2421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20180000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-195000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39495000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "income_statement": { "revenue": 116582000, "cost_of_revenue": 98640000, "gross_profit": 17942000, "ebit": 254424000, "ebitda": 285884000, "pretax_income": 231909000, "tax_provision": -10000, "net_income": 221235000, "net_income_to_common": 221235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101123000, "total_current_assets": 262840000, "total_assets": 3279809000, "short_term_debt": 153000000, "long_term_debt": 1578110000, "total_debt": 1731110000, "total_liabilities": 2058381000, "total_equity": 1150690000, "shares_outstanding": 117641000, "goodwill_and_intangibles": 113897000 }, "cash_flow": { "operating_cash_flow": 60163000, "capital_expenditure": 30964000, "free_cash_flow": 91127000, "dividends_paid": 18805000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346051, "ticker_id": 4107, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "254424000", "ebitda": "285884000", "netIncome": "221235000", "grossProfit": "17942000", "depreciation": "None", "totalRevenue": "116582000", "costOfRevenue": "98640000", "interestIncome": "1397000", "incomeBeforeTax": "231909000", "interestExpense": "22515000", "operatingIncome": "37071000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-10000", "reportedCurrency": "USD", "netInterestIncome": "-21118000", "nonInterestIncome": "None", "operatingExpenses": "-19129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98640000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31460000", "sellingGeneralAndAdministrative": "12331000", "netIncomeFromContinuingOperations": "231919000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1175000", "currentDebt": "None", "investments": "None", "totalAssets": "3279809000", "longTermDebt": "1578110000", "shortTermDebt": "153000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "113897000", "reportedCurrency": "USD", "retainedEarnings": "137113000", "totalLiabilities": "2058381000", "otherCurrentAssets": "86230000", "totalCurrentAssets": "262840000", "currentLongTermDebt": "153000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3016969000", "currentAccountsPayable": "14245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1788001000", "totalShareholderEquity": "1150690000", "capitalLeaseObligations": "56891000", "otherCurrentLiabilities": "43605000", "totalCurrentLiabilities": "231445000", "otherNonCurrentLiabilities": "191935000", "totalNonCurrentLiabilities": "1826936000", "cashAndShortTermInvestments": "101123000", "commonStockSharesOutstanding": "117641000", "intangibleAssetsExcludingGoodwill": "113897000", "cashAndCashEquivalentsAtCarryingValue": "101123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231919000", "profitLoss": "None", "dividendPayout": "18805000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60163000", "capitalExpenditures": "30964000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "67388000", "cashflowFromInvestment": "-31227000", "stockBasedCompensation": "1788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18805000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "169808000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21181000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 116582000, "cost_of_revenue": 98640000, "gross_profit": 17942000, "research_and_development": null, "selling_general_admin": 12331000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 254424000, "depreciation_amortisation": 31460000, "ebitda": 285884000, "interest_expense": 22515000, "interest_income": null, "other_non_operating": null, "pretax_income": 231909000, "tax_provision": -10000, "effective_tax_rate": null, "net_income": 221235000, "net_income_continuing_ops": 231919000, "net_income_to_common": 221235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101123000, "short_term_investments": null, "net_receivables": 75487000, "inventory": 0, "other_current_assets": null, "total_current_assets": 262840000, "net_ppe": null, "goodwill": null, "intangible_assets": 113897000, "goodwill_and_intangibles": 113897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3016969000, "total_assets": 3279809000, "short_term_debt": 153000000, "accounts_payable": 14245000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 231445000, "long_term_debt": 1578110000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1826936000, "total_liabilities": 2058381000, "total_debt": 1731110000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 137113000, "total_equity": 1150690000, "shares_outstanding": 117641000, "operating_cash_flow": 60163000, "stock_based_compensation": 1788000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30964000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31227000, "dividends_paid": 18805000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 67388000, "free_cash_flow": 91127000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "254424000", "ebitda": "285884000", "netIncome": "221235000", "grossProfit": "17942000", "depreciation": "None", "totalRevenue": "116582000", "costOfRevenue": "98640000", "interestIncome": "1397000", "incomeBeforeTax": "231909000", "interestExpense": "22515000", "operatingIncome": "37071000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-10000", "reportedCurrency": "USD", "netInterestIncome": "-21118000", "nonInterestIncome": "None", "operatingExpenses": "-19129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98640000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31460000", "sellingGeneralAndAdministrative": "12331000", "netIncomeFromContinuingOperations": "231919000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1175000", "currentDebt": "None", "investments": "None", "totalAssets": "3279809000", "longTermDebt": "1578110000", "shortTermDebt": "153000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "113897000", "reportedCurrency": "USD", "retainedEarnings": "137113000", "totalLiabilities": "2058381000", "otherCurrentAssets": "86230000", "totalCurrentAssets": "262840000", "currentLongTermDebt": "153000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3016969000", "currentAccountsPayable": "14245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1788001000", "totalShareholderEquity": "1150690000", "capitalLeaseObligations": "56891000", "otherCurrentLiabilities": "43605000", "totalCurrentLiabilities": "231445000", "otherNonCurrentLiabilities": "191935000", "totalNonCurrentLiabilities": "1826936000", "cashAndShortTermInvestments": "101123000", "commonStockSharesOutstanding": "117641000", "intangibleAssetsExcludingGoodwill": "113897000", "cashAndCashEquivalentsAtCarryingValue": "101123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231919000", "profitLoss": "None", "dividendPayout": "18805000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60163000", "capitalExpenditures": "30964000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "67388000", "cashflowFromInvestment": "-31227000", "stockBasedCompensation": "1788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18805000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "169808000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21181000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "income_statement": { "revenue": 101834000, "cost_of_revenue": 86644000, "gross_profit": 15190000, "ebit": 73609000, "ebitda": 100531000, "pretax_income": 54603000, "tax_provision": 17063000, "net_income": 36118000, "net_income_to_common": 36118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50793000, "total_current_assets": 176639000, "total_assets": 2881844000, "short_term_debt": 44414000, "long_term_debt": 1643333000, "total_debt": 1687747000, "total_liabilities": 1874547000, "total_equity": 950520000, "shares_outstanding": 122205000, "goodwill_and_intangibles": 54823000 }, "cash_flow": { "operating_cash_flow": 34403000, "capital_expenditure": 86831000, "free_cash_flow": 121234000, "dividends_paid": 18803000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346053, "ticker_id": 4107, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73609000", "ebitda": "100531000", "netIncome": "36118000", "grossProfit": "15190000", "depreciation": "None", "totalRevenue": "101834000", "costOfRevenue": "86644000", "interestIncome": "565000", "incomeBeforeTax": "54603000", "interestExpense": "19006000", "operatingIncome": "30015000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "17063000", "reportedCurrency": "USD", "netInterestIncome": "-18441000", "nonInterestIncome": "None", "operatingExpenses": "-14825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26922000", "sellingGeneralAndAdministrative": "12097000", "netIncomeFromContinuingOperations": "37540000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1175000", "currentDebt": "None", "investments": "None", "totalAssets": "2881844000", "longTermDebt": "1643333000", "shortTermDebt": "44414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "54823000", "reportedCurrency": "USD", "retainedEarnings": "-65295000", "totalLiabilities": "1874547000", "otherCurrentAssets": "42524000", "totalCurrentAssets": "176639000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83322000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2705205000", "currentAccountsPayable": "12481000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2566585000", "shortLongTermDebtTotal": "1700555000", "totalShareholderEquity": "950520000", "capitalLeaseObligations": "57222000", "otherCurrentLiabilities": "16322000", "totalCurrentLiabilities": "73217000", "otherNonCurrentLiabilities": "107786000", "totalNonCurrentLiabilities": "1801330000", "cashAndShortTermInvestments": "50793000", "commonStockSharesOutstanding": "122205000", "intangibleAssetsExcludingGoodwill": "54823000", "cashAndCashEquivalentsAtCarryingValue": "50793000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37540000", "profitLoss": "None", "dividendPayout": "18803000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-88000", "operatingCashflow": "34403000", "capitalExpenditures": "86831000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19884000", "cashflowFromInvestment": "-86475000", "stockBasedCompensation": "1814000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18803000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "195000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27837000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 101834000, "cost_of_revenue": 86644000, "gross_profit": 15190000, "research_and_development": null, "selling_general_admin": 12097000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73609000, "depreciation_amortisation": 26922000, "ebitda": 100531000, "interest_expense": 19006000, "interest_income": null, "other_non_operating": null, "pretax_income": 54603000, "tax_provision": 17063000, "effective_tax_rate": null, "net_income": 36118000, "net_income_continuing_ops": 37540000, "net_income_to_common": 36118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50793000, "short_term_investments": null, "net_receivables": 83322000, "inventory": null, "other_current_assets": null, "total_current_assets": 176639000, "net_ppe": null, "goodwill": null, "intangible_assets": 54823000, "goodwill_and_intangibles": 54823000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2705205000, "total_assets": 2881844000, "short_term_debt": 44414000, "accounts_payable": 12481000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73217000, "long_term_debt": 1643333000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1801330000, "total_liabilities": 1874547000, "total_debt": 1687747000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -65295000, "total_equity": 950520000, "shares_outstanding": 122205000, "operating_cash_flow": 34403000, "stock_based_compensation": 1814000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86831000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86475000, "dividends_paid": 18803000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19884000, "free_cash_flow": 121234000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73609000", "ebitda": "100531000", "netIncome": "36118000", "grossProfit": "15190000", "depreciation": "None", "totalRevenue": "101834000", "costOfRevenue": "86644000", "interestIncome": "565000", "incomeBeforeTax": "54603000", "interestExpense": "19006000", "operatingIncome": "30015000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "17063000", "reportedCurrency": "USD", "netInterestIncome": "-18441000", "nonInterestIncome": "None", "operatingExpenses": "-14825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26922000", "sellingGeneralAndAdministrative": "12097000", "netIncomeFromContinuingOperations": "37540000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1175000", "currentDebt": "None", "investments": "None", "totalAssets": "2881844000", "longTermDebt": "1643333000", "shortTermDebt": "44414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "54823000", "reportedCurrency": "USD", "retainedEarnings": "-65295000", "totalLiabilities": "1874547000", "otherCurrentAssets": "42524000", "totalCurrentAssets": "176639000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83322000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2705205000", "currentAccountsPayable": "12481000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2566585000", "shortLongTermDebtTotal": "1700555000", "totalShareholderEquity": "950520000", "capitalLeaseObligations": "57222000", "otherCurrentLiabilities": "16322000", "totalCurrentLiabilities": "73217000", "otherNonCurrentLiabilities": "107786000", "totalNonCurrentLiabilities": "1801330000", "cashAndShortTermInvestments": "50793000", "commonStockSharesOutstanding": "122205000", "intangibleAssetsExcludingGoodwill": "54823000", "cashAndCashEquivalentsAtCarryingValue": "50793000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37540000", "profitLoss": "None", "dividendPayout": "18803000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-88000", "operatingCashflow": "34403000", "capitalExpenditures": "86831000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19884000", "cashflowFromInvestment": "-86475000", "stockBasedCompensation": "1814000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18803000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "195000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27837000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "income_statement": { "revenue": 99065000, "cost_of_revenue": 82855000, "gross_profit": 16210000, "ebit": 28735000, "ebitda": 54248000, "pretax_income": 10604000, "tax_provision": 41000, "net_income": 10262000, "net_income_to_common": 10262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48930000, "total_current_assets": 190095000, "total_assets": 2903129000, "short_term_debt": 20991000, "long_term_debt": 1683328000, "total_debt": 1704319000, "total_liabilities": 1916631000, "total_equity": 931733000, "shares_outstanding": 117578000, "goodwill_and_intangibles": 57407000 }, "cash_flow": { "operating_cash_flow": 39027000, "capital_expenditure": 33657000, "free_cash_flow": 72684000, "dividends_paid": 18794000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346054, "ticker_id": 4107, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:05.509065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28735000", "ebitda": "54248000", "netIncome": "10262000", "grossProfit": "16210000", "depreciation": "None", "totalRevenue": "99065000", "costOfRevenue": "82855000", "interestIncome": "564000", "incomeBeforeTax": "10604000", "interestExpense": "18131000", "operatingIncome": "28660000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "41000", "reportedCurrency": "USD", "netInterestIncome": "-17567000", "nonInterestIncome": "None", "operatingExpenses": "-12450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "75000", "costofGoodsAndServicesSold": "82855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25513000", "sellingGeneralAndAdministrative": "13063000", "netIncomeFromContinuingOperations": "10563000" }, "balance": { "goodwill": "None", "inventory": "234591000", "commonStock": "1175000", "currentDebt": "None", "investments": "None", "totalAssets": "2903129000", "longTermDebt": "1683328000", "shortTermDebt": "20991000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "57407000", "reportedCurrency": "USD", "retainedEarnings": "-82588000", "totalLiabilities": "1916631000", "otherCurrentAssets": "58830000", "totalCurrentAssets": "190095000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2713034000", "currentAccountsPayable": "6465000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2504837000", "shortLongTermDebtTotal": "1742308000", "totalShareholderEquity": "931733000", "capitalLeaseObligations": "58980000", "otherCurrentLiabilities": "17514000", "totalCurrentLiabilities": "44970000", "otherNonCurrentLiabilities": "144999000", "totalNonCurrentLiabilities": "1871661000", "cashAndShortTermInvestments": "48930000", "commonStockSharesOutstanding": "117578000", "intangibleAssetsExcludingGoodwill": "57407000", "cashAndCashEquivalentsAtCarryingValue": "48930000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10563000", "profitLoss": "None", "dividendPayout": "18794000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "111000", "operatingCashflow": "39027000", "capitalExpenditures": "33657000", "changeInReceivables": "-111000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23130000", "cashflowFromInvestment": "-33657000", "stockBasedCompensation": "2202000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18794000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17760000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "41000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27844000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 99065000, "cost_of_revenue": 82855000, "gross_profit": 16210000, "research_and_development": null, "selling_general_admin": 13063000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28735000, "depreciation_amortisation": 25513000, "ebitda": 54248000, "interest_expense": 18131000, "interest_income": null, "other_non_operating": null, "pretax_income": 10604000, "tax_provision": 41000, "effective_tax_rate": null, "net_income": 10262000, "net_income_continuing_ops": 10563000, "net_income_to_common": 10262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48930000, "short_term_investments": null, "net_receivables": 82335000, "inventory": 234591000, "other_current_assets": null, "total_current_assets": 190095000, "net_ppe": null, "goodwill": null, "intangible_assets": 57407000, "goodwill_and_intangibles": 57407000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2713034000, "total_assets": 2903129000, "short_term_debt": 20991000, "accounts_payable": 6465000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44970000, "long_term_debt": 1683328000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1871661000, "total_liabilities": 1916631000, "total_debt": 1704319000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -82588000, "total_equity": 931733000, "shares_outstanding": 117578000, "operating_cash_flow": 39027000, "stock_based_compensation": 2202000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33657000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33657000, "dividends_paid": 18794000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23130000, "free_cash_flow": 72684000, "net_change_in_cash": -17760000 }, "raw_data": { "income": { "ebit": "28735000", "ebitda": "54248000", "netIncome": "10262000", "grossProfit": "16210000", "depreciation": "None", "totalRevenue": "99065000", "costOfRevenue": "82855000", "interestIncome": "564000", "incomeBeforeTax": "10604000", "interestExpense": "18131000", "operatingIncome": "28660000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "41000", "reportedCurrency": "USD", "netInterestIncome": "-17567000", "nonInterestIncome": "None", "operatingExpenses": "-12450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "75000", "costofGoodsAndServicesSold": "82855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25513000", "sellingGeneralAndAdministrative": "13063000", "netIncomeFromContinuingOperations": "10563000" }, "balance": { "goodwill": "None", "inventory": "234591000", "commonStock": "1175000", "currentDebt": "None", "investments": "None", "totalAssets": "2903129000", "longTermDebt": "1683328000", "shortTermDebt": "20991000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "57407000", "reportedCurrency": "USD", "retainedEarnings": "-82588000", "totalLiabilities": "1916631000", "otherCurrentAssets": "58830000", "totalCurrentAssets": "190095000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2713034000", "currentAccountsPayable": "6465000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2504837000", "shortLongTermDebtTotal": "1742308000", "totalShareholderEquity": "931733000", "capitalLeaseObligations": "58980000", "otherCurrentLiabilities": "17514000", "totalCurrentLiabilities": "44970000", "otherNonCurrentLiabilities": "144999000", "totalNonCurrentLiabilities": "1871661000", "cashAndShortTermInvestments": "48930000", "commonStockSharesOutstanding": "117578000", "intangibleAssetsExcludingGoodwill": "57407000", "cashAndCashEquivalentsAtCarryingValue": "48930000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10563000", "profitLoss": "None", "dividendPayout": "18794000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "111000", "operatingCashflow": "39027000", "capitalExpenditures": "33657000", "changeInReceivables": "-111000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23130000", "cashflowFromInvestment": "-33657000", "stockBasedCompensation": "2202000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18794000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17760000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "41000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27844000", "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": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_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" ] } } }