{ "ticker": { "uuid": "1f01a16e-acf6-4543-884f-91b84fe73a69", "symbol": "WSC", "name": "Willscot Mobile Mini Holdings Corp A", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/1f01a16e-acf6-4543-884f-91b84fe73a69/", "api_url": "https://sharemaestro.com/factors/api/tickers/1f01a16e-acf6-4543-884f-91b84fe73a69/" }, "ticker_metadata": { "id": 8964, "uuid": "1f01a16e-acf6-4543-884f-91b84fe73a69", "symbol": "WSC", "name": "Willscot Mobile Mini Holdings Corp A", "asset_type": "equity", "market_cap": 4656993000, "stock_exchange_id": 2, "industry": "Rental & Leasing Services", "sector": "Industrials", "description": "WillScot Mobile Mini Holdings Corp. The company is headquartered in Phoenix, Arizona.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "1f01a16e-acf6-4543-884f-91b84fe73a69", "symbol": "WSC", "name": "Willscot Mobile Mini Holdings Corp A", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/1f01a16e-acf6-4543-884f-91b84fe73a69/", "api_url": "https://sharemaestro.com/factors/api/tickers/1f01a16e-acf6-4543-884f-91b84fe73a69/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.07, "value": 0.26, "quality": 0.28, "momentum": 0.2, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 26.21, "market_cap": 4756161087.05, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0589, "shareholder_yield": 0.0107, "roe": -0.078, "piotroski_f_score": 3, "momentum_12_1": 0.0026, "volatility_252d": 0.5467 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:32.819401+00:00", "batch_id": "" }, "size": { "price_close": 26.21, "market_cap": 4756161087.05, "market_cap_usd": 4756161087.05, "enterprise_value": 8325004087.05, "shares_outstanding": 181463605, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 5.4636, "ptbv_ratio": null, "ps_ratio": 2.0947, "pcf_ratio": 6.372, "pfcf_ratio": 5.2043, "ev_ebitda": 16.9746, "ev_ebit": 55.9807, "ev_sales": 3.6666, "ev_fcf": 9.1094, "earnings_yield": null, "fcf_yield": 0.1098, "price_to_sales": 2.0947, "price_to_book": 5.4636, "price_to_cashflow": 6.372, "ebitda_to_ev": 0.0589, "sales_yield": 0.2727 }, "yield": { "dividend_yield": 0.0107, "buyback_yield": 0, "shareholder_yield": 0.0107, "debt_paydown_yield": null, "total_yield": 0.0107 }, "quality": { "gross_margin": 0.4842, "operating_margin": 0.0655, "net_margin": -0.0299, "ebitda_margin": 0.216, "fcf_margin": 0.4025, "roe": -0.078, "roa": -0.0117, "roic": 0.0251, "roc_greenblatt": null, "asset_turnover": 0.3908, "cash_conversion": -13.455, "accruals_ratio": -0.1401, "sbc_to_revenue": 0.0164, "piotroski_f_score": 3, "altman_z_score": 0.8379, "earnings_stability_5y": 13.5879, "revenue_stability_5y": 0.2913, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1892, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.6749, "net_debt_to_ebitda": 7.2768, "debt_to_assets": 0.6169, "interest_coverage": 0.6984, "current_ratio": 0.7906, "quick_ratio": 0.7217, "net_debt": 3568843000, "local_beta": -0.0007, "volatility_252d": 0.5467, "volatility_60d": 1.2512, "max_drawdown_12m": -0.4567, "risk_adjusted_momentum": 0.0048 }, "growth": { "revenue_growth_1y": -0.0412, "revenue_growth_3y_cagr": 0.0211, "revenue_growth_5y_cagr": 0.1238, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0663, "book_value_growth_1y": -0.123, "revenue_growth": -0.0412, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0647, "price_return_3m": 0.3609, "price_return_6m": 0.2759, "price_return_9m": 0.1127, "price_return_12m": -0.0623, "price_return_12m_ex1m": 0.0026, "momentum_6m": 0.2759, "momentum_12m": -0.0623, "momentum_12_1": 0.0026, "distance_from_52w_high": -0.1639, "distance_from_52w_low": 0.539, "relative_strength": -0.2202 }, "raw_ttm": { "revenue_ttm": 2270523000, "gross_profit_ttm": 1099483000, "ebit_ttm": 148712000, "ebitda_ttm": 490438000, "net_income_ttm": -67922000, "eps_diluted_ttm": -0.3743, "operating_cash_flow_ttm": 746416000, "capital_expenditure_ttm": 167477000, "fcf_ttm": 913893000, "dividends_paid_ttm": 50974000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 212923000, "cash_and_equivalents": 15543000, "total_current_assets": 529919000, "total_current_liabilities": 670282000, "net_ppe": null, "total_assets": 5810656000, "total_debt": 3584386000, "total_equity": 870524000, "net_working_capital": -53817000, "book_value_per_share": 4.7972, "retained_earnings": -771831000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -600109000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 80, "rank_ptbv": 50, "rank_ps": 50, "rank_pcf": 24, "rank_ev_ebitda": 70, "rank_ev_ebit": 93, "rank_earnings_yield": 50, "rank_fcf_yield": 37, "rank_dividend_yield": 45, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 79, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 46, "rank_fcf_margin": 20, "rank_piotroski": 87, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 72 }, "composites": { "value_composite": 74, "quality_composite": 72, "momentum_composite": 80, "growth_composite": 82, "yield_composite": 31, "svqf_composite": 74, "vc1_composite": 72, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 93, "quality_value_composite": 0.2698, "os_score": 0.07, "value_percentile": 0.26, "quality_percentile": 0.28, "momentum_percentile": 0.2, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 68, "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": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3272, "ticker_id": 8964, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:32.819401+00:00", "batch_id": "", "os_score_delta": null, "price_close": 26.21, "market_cap": 4756161087.05, "market_cap_usd": 4756161087.05, "enterprise_value": 8325004087.05, "shares_outstanding": 181463605, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 5.46356113, "ptbv_ratio": null, "ps_ratio": 2.09474253, "pcf_ratio": 6.37199777, "pfcf_ratio": 5.20428659, "ev_ebitda": 16.97463102, "ev_ebit": 55.98071499, "ev_sales": 3.66655792, "ev_fcf": 9.10938599, "earnings_yield": null, "fcf_yield": 0.10977688, "dividend_yield": 0.01071747, "buyback_yield": 0, "shareholder_yield": 0.01071747, "debt_paydown_yield": null, "total_yield": 0.01071747, "gross_margin": 0.48424218, "operating_margin": 0.0654968, "net_margin": -0.02991469, "ebitda_margin": 0.21600222, "fcf_margin": 0.4025033, "roe": -0.07802427, "roa": -0.01168921, "roic": 0.02512385, "roc_greenblatt": null, "asset_turnover": 0.39075158, "cash_conversion": -13.45503666, "accruals_ratio": -0.14014562, "sbc_to_revenue": 0.01638037, "debt_to_equity": 5.67489466, "net_debt_to_ebitda": 7.27684845, "debt_to_assets": 0.61686426, "interest_coverage": 0.69843089, "current_ratio": 0.79059112, "quick_ratio": 0.72168431, "net_debt": 3568843000, "revenue_growth_1y": -0.0411999, "revenue_growth_3y_cagr": 0.02114671, "revenue_growth_5y_cagr": 0.1237688, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.06625933, "book_value_growth_1y": -0.1229766, "piotroski_f_score": 3, "altman_z_score": 0.83791462, "earnings_stability_5y": 13.587905, "revenue_stability_5y": 0.291284, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06474024, "price_return_3m": 0.36085151, "price_return_6m": 0.27587281, "price_return_9m": 0.11274799, "price_return_12m": -0.06228757, "price_return_12m_ex1m": 0.00262245, "distance_from_52w_high": -0.16391, "distance_from_52w_low": 0.53904874, "relative_strength": -0.22022863, "local_beta": -0.0007, "volatility_252d": 0.546692, "volatility_60d": 1.251151, "max_drawdown_12m": -0.45674885, "revenue_ttm": 2270523000, "gross_profit_ttm": 1099483000, "ebit_ttm": 148712000, "ebitda_ttm": 490438000, "net_income_ttm": -67922000, "eps_diluted_ttm": -0.37430095, "operating_cash_flow_ttm": 746416000, "capital_expenditure_ttm": 167477000, "fcf_ttm": 913893000, "dividends_paid_ttm": 50974000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 212923000, "cash_and_equivalents": 15543000, "total_current_assets": 529919000, "total_current_liabilities": 670282000, "net_ppe": null, "total_assets": 5810656000, "total_debt": 3584386000, "total_equity": 870524000, "net_working_capital": -53817000, "book_value_per_share": 4.79723744, "retained_earnings": -771831000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -600109000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 80, "rank_ptbv": 50, "rank_ps": 50, "rank_pcf": 24, "rank_ev_ebitda": 70, "rank_ev_ebit": 93, "rank_earnings_yield": 50, "rank_fcf_yield": 37, "rank_dividend_yield": 45, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 79, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 46, "rank_fcf_margin": 20, "rank_piotroski": 87, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 72, "value_composite": 74, "quality_composite": 72, "momentum_composite": 80, "growth_composite": 82, "yield_composite": 31, "svqf_composite": 74, "vc1_composite": 72, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 93, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 68, "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": 26.21, "os": 0.07, "value": 0.26, "quality": 0.28, "momentum": 0.2, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0107, "roe": -0.078, "momentum_12_1": 0.0026, "complete_fields": { "id": 3272, "ticker_id": 8964, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:32.819401+00:00", "batch_id": "", "os_score_delta": null, "price_close": 26.21, "market_cap": 4756161087.05, "market_cap_usd": 4756161087.05, "enterprise_value": 8325004087.05, "shares_outstanding": 181463605, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 5.46356113, "ptbv_ratio": null, "ps_ratio": 2.09474253, "pcf_ratio": 6.37199777, "pfcf_ratio": 5.20428659, "ev_ebitda": 16.97463102, "ev_ebit": 55.98071499, "ev_sales": 3.66655792, "ev_fcf": 9.10938599, "earnings_yield": null, "fcf_yield": 0.10977688, "dividend_yield": 0.01071747, "buyback_yield": 0, "shareholder_yield": 0.01071747, "debt_paydown_yield": null, "total_yield": 0.01071747, "gross_margin": 0.48424218, "operating_margin": 0.0654968, "net_margin": -0.02991469, "ebitda_margin": 0.21600222, "fcf_margin": 0.4025033, "roe": -0.07802427, "roa": -0.01168921, "roic": 0.02512385, "roc_greenblatt": null, "asset_turnover": 0.39075158, "cash_conversion": -13.45503666, "accruals_ratio": -0.14014562, "sbc_to_revenue": 0.01638037, "debt_to_equity": 5.67489466, "net_debt_to_ebitda": 7.27684845, "debt_to_assets": 0.61686426, "interest_coverage": 0.69843089, "current_ratio": 0.79059112, "quick_ratio": 0.72168431, "net_debt": 3568843000, "revenue_growth_1y": -0.0411999, "revenue_growth_3y_cagr": 0.02114671, "revenue_growth_5y_cagr": 0.1237688, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.06625933, "book_value_growth_1y": -0.1229766, "piotroski_f_score": 3, "altman_z_score": 0.83791462, "earnings_stability_5y": 13.587905, "revenue_stability_5y": 0.291284, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06474024, "price_return_3m": 0.36085151, "price_return_6m": 0.27587281, "price_return_9m": 0.11274799, "price_return_12m": -0.06228757, "price_return_12m_ex1m": 0.00262245, "distance_from_52w_high": -0.16391, "distance_from_52w_low": 0.53904874, "relative_strength": -0.22022863, "local_beta": -0.0007, "volatility_252d": 0.546692, "volatility_60d": 1.251151, "max_drawdown_12m": -0.45674885, "revenue_ttm": 2270523000, "gross_profit_ttm": 1099483000, "ebit_ttm": 148712000, "ebitda_ttm": 490438000, "net_income_ttm": -67922000, "eps_diluted_ttm": -0.37430095, "operating_cash_flow_ttm": 746416000, "capital_expenditure_ttm": 167477000, "fcf_ttm": 913893000, "dividends_paid_ttm": 50974000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 212923000, "cash_and_equivalents": 15543000, "total_current_assets": 529919000, "total_current_liabilities": 670282000, "net_ppe": null, "total_assets": 5810656000, "total_debt": 3584386000, "total_equity": 870524000, "net_working_capital": -53817000, "book_value_per_share": 4.79723744, "retained_earnings": -771831000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -600109000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 80, "rank_ptbv": 50, "rank_ps": 50, "rank_pcf": 24, "rank_ev_ebitda": 70, "rank_ev_ebit": 93, "rank_earnings_yield": 50, "rank_fcf_yield": 37, "rank_dividend_yield": 45, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 79, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 46, "rank_fcf_margin": 20, "rank_piotroski": 87, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 72, "value_composite": 74, "quality_composite": 72, "momentum_composite": 80, "growth_composite": 82, "yield_composite": 31, "svqf_composite": 74, "vc1_composite": 72, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 93, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 68, "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": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "income_statement": { "revenue": 2281446000, "cost_of_revenue": 1213911000, "gross_profit": 1067535000, "ebit": 167277000, "ebitda": 597298000, "pretax_income": -55421000, "tax_provision": -2431000, "net_income": -52990000, "net_income_to_common": -52990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14587000, "total_current_assets": 525051000, "total_assets": 5816167000, "short_term_debt": 101846000, "long_term_debt": 3557074000, "total_debt": 3658920000, "total_liabilities": 4959913000, "total_equity": 856254000, "shares_outstanding": 182394306, "goodwill_and_intangibles": 1481700000 }, "cash_flow": { "operating_cash_flow": 761985000, "capital_expenditure": 24331000, "free_cash_flow": 786316000, "dividends_paid": 51119000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 202991, "ticker_id": 8964, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "167277000", "ebitda": "597298000", "netIncome": "-52990000", "grossProfit": "1067535000", "depreciation": "None", "totalRevenue": "2281446000", "costOfRevenue": "1213911000", "interestIncome": "None", "incomeBeforeTax": "-55421000", "interestExpense": "222698000", "operatingIncome": "488876000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2431000", "reportedCurrency": "USD", "netInterestIncome": "-231511000", "nonInterestIncome": "None", "operatingExpenses": "578659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1213911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "430021000", "sellingGeneralAndAdministrative": "581762000", "netIncomeFromContinuingOperations": "-52990000" }, "balance": { "goodwill": "1257612000", "inventory": "45560000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "5816167000", "longTermDebt": "3557074000", "shortTermDebt": "101846000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "224088000", "reportedCurrency": "USD", "retainedEarnings": "-799954000", "totalLiabilities": "4959913000", "otherCurrentAssets": "70196000", "totalCurrentAssets": "525051000", "currentLongTermDebt": "31094000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "394708000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5291116000", "currentAccountsPayable": "109864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4142786000", "totalShareholderEquity": "856254000", "capitalLeaseObligations": "312685000", "otherCurrentLiabilities": "162072000", "totalCurrentLiabilities": "611104000", "otherNonCurrentLiabilities": "57470000", "totalNonCurrentLiabilities": "4348808999", "cashAndShortTermInvestments": "14587000", "commonStockSharesOutstanding": "182394306", "intangibleAssetsExcludingGoodwill": "224088000", "cashAndCashEquivalentsAtCarryingValue": "14587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52990000", "profitLoss": "None", "dividendPayout": "51119000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1862000", "operatingCashflow": "761985000", "capitalExpenditures": "24331000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-340525000", "cashflowFromInvestment": "-417473000", "stockBasedCompensation": "38426000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51119000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99862000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "430021000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2281446000, "cost_of_revenue": 1213911000, "gross_profit": 1067535000, "research_and_development": null, "selling_general_admin": 581762000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 167277000, "depreciation_amortisation": 430021000, "ebitda": 597298000, "interest_expense": 222698000, "interest_income": null, "other_non_operating": null, "pretax_income": -55421000, "tax_provision": -2431000, "effective_tax_rate": null, "net_income": -52990000, "net_income_continuing_ops": -52990000, "net_income_to_common": -52990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14587000, "short_term_investments": null, "net_receivables": 394708000, "inventory": 45560000, "other_current_assets": null, "total_current_assets": 525051000, "net_ppe": null, "goodwill": 1257612000, "intangible_assets": 224088000, "goodwill_and_intangibles": 1481700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5291116000, "total_assets": 5816167000, "short_term_debt": 101846000, "accounts_payable": 109864000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 611104000, "long_term_debt": 3557074000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4348808999, "total_liabilities": 4959913000, "total_debt": 3658920000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -799954000, "total_equity": 856254000, "shares_outstanding": 182394306, "operating_cash_flow": 761985000, "stock_based_compensation": 38426000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24331000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -417473000, "dividends_paid": 51119000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -340525000, "free_cash_flow": 786316000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "167277000", "ebitda": "597298000", "netIncome": "-52990000", "grossProfit": "1067535000", "depreciation": "None", "totalRevenue": "2281446000", "costOfRevenue": "1213911000", "interestIncome": "None", "incomeBeforeTax": "-55421000", "interestExpense": "222698000", "operatingIncome": "488876000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2431000", "reportedCurrency": "USD", "netInterestIncome": "-231511000", "nonInterestIncome": "None", "operatingExpenses": "578659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1213911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "430021000", "sellingGeneralAndAdministrative": "581762000", "netIncomeFromContinuingOperations": "-52990000" }, "balance": { "goodwill": "1257612000", "inventory": "45560000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "5816167000", "longTermDebt": "3557074000", "shortTermDebt": "101846000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "224088000", "reportedCurrency": "USD", "retainedEarnings": "-799954000", "totalLiabilities": "4959913000", "otherCurrentAssets": "70196000", "totalCurrentAssets": "525051000", "currentLongTermDebt": "31094000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "394708000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5291116000", "currentAccountsPayable": "109864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4142786000", "totalShareholderEquity": "856254000", "capitalLeaseObligations": "312685000", "otherCurrentLiabilities": "162072000", "totalCurrentLiabilities": "611104000", "otherNonCurrentLiabilities": "57470000", "totalNonCurrentLiabilities": "4348808999", "cashAndShortTermInvestments": "14587000", "commonStockSharesOutstanding": "182394306", "intangibleAssetsExcludingGoodwill": "224088000", "cashAndCashEquivalentsAtCarryingValue": "14587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52990000", "profitLoss": "None", "dividendPayout": "51119000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1862000", "operatingCashflow": "761985000", "capitalExpenditures": "24331000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-340525000", "cashflowFromInvestment": "-417473000", "stockBasedCompensation": "38426000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51119000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99862000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "430021000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "income_statement": { "revenue": 2395718000, "cost_of_revenue": 1093879000, "gross_profit": 1301839000, "ebit": 263915000, "ebitda": 648887000, "pretax_income": 36604000, "tax_provision": 8475000, "net_income": 28129000, "net_income_to_common": 28129000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9001000, "total_current_assets": 557510000, "total_assets": 6034911000, "short_term_debt": 90976000, "long_term_debt": 3683502000, "total_debt": 3774478000, "total_liabilities": 5016318000, "total_equity": 1018593000, "shares_outstanding": 190292000, "goodwill_and_intangibles": 1452517000 }, "cash_flow": { "operating_cash_flow": 561644000, "capital_expenditure": 299292000, "free_cash_flow": 860936000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 202996, "ticker_id": 8964, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "263915000", "ebitda": "648887000", "netIncome": "28129000", "grossProfit": "1301839000", "depreciation": "None", "totalRevenue": "2395718000", "costOfRevenue": "1093879000", "interestIncome": "None", "incomeBeforeTax": "36604000", "interestExpense": "227311000", "operatingIncome": "263915000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8475000", "reportedCurrency": "USD", "netInterestIncome": "-227311000", "nonInterestIncome": "None", "operatingExpenses": "1037924000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1093879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "384972000", "sellingGeneralAndAdministrative": "630705000", "netIncomeFromContinuingOperations": "28129000" }, "balance": { "goodwill": "1201353000", "inventory": "47473000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "6034911000", "longTermDebt": "3683502000", "shortTermDebt": "90976000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "251164000", "reportedCurrency": "USD", "retainedEarnings": "-746964000", "totalLiabilities": "5016318000", "otherCurrentAssets": "70655000", "totalCurrentAssets": "557510000", "currentLongTermDebt": "24598000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "430381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4919891000", "currentAccountsPayable": "96597000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3975353000", "totalShareholderEquity": "1018593000", "capitalLeaseObligations": "267253000", "otherCurrentLiabilities": "146645000", "totalCurrentLiabilities": "585008000", "otherNonCurrentLiabilities": "41020000", "totalNonCurrentLiabilities": "4431310000", "cashAndShortTermInvestments": "9001000", "commonStockSharesOutstanding": "190292000", "intangibleAssetsExcludingGoodwill": "251164000", "cashAndCashEquivalentsAtCarryingValue": "9001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28129000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-529000", "operatingCashflow": "561644000", "capitalExpenditures": "299292000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200119000", "cashflowFromInvestment": "-362348000", "stockBasedCompensation": "35966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-270439000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "384972000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2395718000, "cost_of_revenue": 1093879000, "gross_profit": 1301839000, "research_and_development": null, "selling_general_admin": 630705000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 263915000, "depreciation_amortisation": 384972000, "ebitda": 648887000, "interest_expense": 227311000, "interest_income": null, "other_non_operating": null, "pretax_income": 36604000, "tax_provision": 8475000, "effective_tax_rate": null, "net_income": 28129000, "net_income_continuing_ops": 28129000, "net_income_to_common": 28129000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9001000, "short_term_investments": null, "net_receivables": 430381000, "inventory": 47473000, "other_current_assets": null, "total_current_assets": 557510000, "net_ppe": null, "goodwill": 1201353000, "intangible_assets": 251164000, "goodwill_and_intangibles": 1452517000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4919891000, "total_assets": 6034911000, "short_term_debt": 90976000, "accounts_payable": 96597000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 585008000, "long_term_debt": 3683502000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4431310000, "total_liabilities": 5016318000, "total_debt": 3774478000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -746964000, "total_equity": 1018593000, "shares_outstanding": 190292000, "operating_cash_flow": 561644000, "stock_based_compensation": 35966000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 299292000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -362348000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -200119000, "free_cash_flow": 860936000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "263915000", "ebitda": "648887000", "netIncome": "28129000", "grossProfit": "1301839000", "depreciation": "None", "totalRevenue": "2395718000", "costOfRevenue": "1093879000", "interestIncome": "None", "incomeBeforeTax": "36604000", "interestExpense": "227311000", "operatingIncome": "263915000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8475000", "reportedCurrency": "USD", "netInterestIncome": "-227311000", "nonInterestIncome": "None", "operatingExpenses": "1037924000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1093879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "384972000", "sellingGeneralAndAdministrative": "630705000", "netIncomeFromContinuingOperations": "28129000" }, "balance": { "goodwill": "1201353000", "inventory": "47473000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "6034911000", "longTermDebt": "3683502000", "shortTermDebt": "90976000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "251164000", "reportedCurrency": "USD", "retainedEarnings": "-746964000", "totalLiabilities": "5016318000", "otherCurrentAssets": "70655000", "totalCurrentAssets": "557510000", "currentLongTermDebt": "24598000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "430381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4919891000", "currentAccountsPayable": "96597000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3975353000", "totalShareholderEquity": "1018593000", "capitalLeaseObligations": "267253000", "otherCurrentLiabilities": "146645000", "totalCurrentLiabilities": "585008000", "otherNonCurrentLiabilities": "41020000", "totalNonCurrentLiabilities": "4431310000", "cashAndShortTermInvestments": "9001000", "commonStockSharesOutstanding": "190292000", "intangibleAssetsExcludingGoodwill": "251164000", "cashAndCashEquivalentsAtCarryingValue": "9001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28129000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-529000", "operatingCashflow": "561644000", "capitalExpenditures": "299292000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200119000", "cashflowFromInvestment": "-362348000", "stockBasedCompensation": "35966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-270439000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "384972000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "income_statement": { "revenue": 2364767000, "cost_of_revenue": 1030897000, "gross_profit": 1333870000, "ebit": 673459000, "ebitda": 1012113000, "pretax_income": 468419000, "tax_provision": 126575000, "net_income": 476457000, "net_income_to_common": 476457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10958000, "total_current_assets": 569096000, "total_assets": 6137915000, "short_term_debt": 76194000, "long_term_debt": 3538516000, "total_debt": 3614710000, "total_liabilities": 4876665000, "total_equity": 1261250000, "shares_outstanding": 201849836, "goodwill_and_intangibles": 1596344000 }, "cash_flow": { "operating_cash_flow": 761240000, "capital_expenditure": 249213000, "free_cash_flow": 1010453000, "dividends_paid": 1904773000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 203001, "ticker_id": 8964, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "673459000", "ebitda": "1012113000", "netIncome": "476457000", "grossProfit": "1333870000", "depreciation": "None", "totalRevenue": "2364767000", "costOfRevenue": "1030897000", "interestIncome": "None", "incomeBeforeTax": "468419000", "interestExpense": "205040000", "operatingIncome": "673459000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "126575000", "reportedCurrency": "USD", "netInterestIncome": "-205040000", "nonInterestIncome": "None", "operatingExpenses": "660411000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1030897000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "338654000", "sellingGeneralAndAdministrative": "596090000", "netIncomeFromContinuingOperations": "341844000" }, "balance": { "goodwill": "1176635000", "inventory": "47406000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "6137915000", "longTermDebt": "3538516000", "shortTermDebt": "76194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "419709000", "reportedCurrency": "USD", "retainedEarnings": "-775093000", "totalLiabilities": "4876665000", "otherCurrentAssets": "59602000", "totalCurrentAssets": "569096000", "currentLongTermDebt": "18786000", "longTermInvestments": "None", "shortTermInvestments": "9145000", "currentNetReceivables": "451130000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5568819000", "currentAccountsPayable": "86123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3802547000", "totalShareholderEquity": "1261250000", "capitalLeaseObligations": "245245000", "otherCurrentLiabilities": "175185000", "totalCurrentLiabilities": "562020000", "otherNonCurrentLiabilities": "34024000", "totalNonCurrentLiabilities": "4314645000", "cashAndShortTermInvestments": "10958000", "commonStockSharesOutstanding": "201849836", "intangibleAssetsExcludingGoodwill": "419709000", "cashAndCashEquivalentsAtCarryingValue": "10958000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "476457000", "profitLoss": "None", "dividendPayout": "1904773000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3276000", "operatingCashflow": "761240000", "capitalExpenditures": "249213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-418935000", "cashflowFromInvestment": "-350003000", "stockBasedCompensation": "34486000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1904773000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-818182000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "338654000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2364767000, "cost_of_revenue": 1030897000, "gross_profit": 1333870000, "research_and_development": null, "selling_general_admin": 596090000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 673459000, "depreciation_amortisation": 338654000, "ebitda": 1012113000, "interest_expense": 205040000, "interest_income": null, "other_non_operating": null, "pretax_income": 468419000, "tax_provision": 126575000, "effective_tax_rate": null, "net_income": 476457000, "net_income_continuing_ops": 341844000, "net_income_to_common": 476457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10958000, "short_term_investments": 9145000, "net_receivables": 451130000, "inventory": 47406000, "other_current_assets": null, "total_current_assets": 569096000, "net_ppe": null, "goodwill": 1176635000, "intangible_assets": 419709000, "goodwill_and_intangibles": 1596344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5568819000, "total_assets": 6137915000, "short_term_debt": 76194000, "accounts_payable": 86123000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 562020000, "long_term_debt": 3538516000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4314645000, "total_liabilities": 4876665000, "total_debt": 3614710000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -775093000, "total_equity": 1261250000, "shares_outstanding": 201849836, "operating_cash_flow": 761240000, "stock_based_compensation": 34486000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 249213000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -350003000, "dividends_paid": 1904773000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -418935000, "free_cash_flow": 1010453000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "673459000", "ebitda": "1012113000", "netIncome": "476457000", "grossProfit": "1333870000", "depreciation": "None", "totalRevenue": "2364767000", "costOfRevenue": "1030897000", "interestIncome": "None", "incomeBeforeTax": "468419000", "interestExpense": "205040000", "operatingIncome": "673459000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "126575000", "reportedCurrency": "USD", "netInterestIncome": "-205040000", "nonInterestIncome": "None", "operatingExpenses": "660411000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1030897000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "338654000", "sellingGeneralAndAdministrative": "596090000", "netIncomeFromContinuingOperations": "341844000" }, "balance": { "goodwill": "1176635000", "inventory": "47406000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "6137915000", "longTermDebt": "3538516000", "shortTermDebt": "76194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "419709000", "reportedCurrency": "USD", "retainedEarnings": "-775093000", "totalLiabilities": "4876665000", "otherCurrentAssets": "59602000", "totalCurrentAssets": "569096000", "currentLongTermDebt": "18786000", "longTermInvestments": "None", "shortTermInvestments": "9145000", "currentNetReceivables": "451130000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5568819000", "currentAccountsPayable": "86123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3802547000", "totalShareholderEquity": "1261250000", "capitalLeaseObligations": "245245000", "otherCurrentLiabilities": "175185000", "totalCurrentLiabilities": "562020000", "otherNonCurrentLiabilities": "34024000", "totalNonCurrentLiabilities": "4314645000", "cashAndShortTermInvestments": "10958000", "commonStockSharesOutstanding": "201849836", "intangibleAssetsExcludingGoodwill": "419709000", "cashAndCashEquivalentsAtCarryingValue": "10958000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "476457000", "profitLoss": "None", "dividendPayout": "1904773000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3276000", "operatingCashflow": "761240000", "capitalExpenditures": "249213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-418935000", "cashflowFromInvestment": "-350003000", "stockBasedCompensation": "34486000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1904773000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-818182000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "338654000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "income_statement": { "revenue": 2142623000, "cost_of_revenue": 1007141000, "gross_profit": 1135482000, "ebit": 511482000, "ebitda": 854989000, "pretax_income": 365204000, "tax_provision": 88863000, "net_income": 339540000, "net_income_to_common": 339540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7390000, "total_current_assets": 521041000, "total_assets": 5827651000, "short_term_debt": 63823000, "long_term_debt": 3063042000, "total_debt": 3126865000, "total_liabilities": 4262351000, "total_equity": 1565300000, "shares_outstanding": 221399162, "goodwill_and_intangibles": 1430554000 }, "cash_flow": { "operating_cash_flow": 744658000, "capital_expenditure": 486802000, "free_cash_flow": 1231460000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 203006, "ticker_id": 8964, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "511482000", "ebitda": "854989000", "netIncome": "339540000", "grossProfit": "1135482000", "depreciation": "None", "totalRevenue": "2142623000", "costOfRevenue": "1007141000", "interestIncome": "None", "incomeBeforeTax": "365204000", "interestExpense": "146278000", "operatingIncome": "511482000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "88863000", "reportedCurrency": "USD", "netInterestIncome": "-146278000", "nonInterestIncome": "None", "operatingExpenses": "624000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "35456000", "costofGoodsAndServicesSold": "1007141000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "343507000", "sellingGeneralAndAdministrative": "567214000", "netIncomeFromContinuingOperations": "276341000" }, "balance": { "goodwill": "1011429000", "inventory": "41030000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "5827651000", "longTermDebt": "3063042000", "shortTermDebt": "63823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "419125000", "reportedCurrency": "USD", "retainedEarnings": "-1251550000", "totalLiabilities": "4262351000", "otherCurrentAssets": "62855000", "totalCurrentAssets": "521041000", "currentLongTermDebt": "13324000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "409766000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5306610000", "currentAccountsPayable": "109349000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3077287000", "shortLongTermDebtTotal": "3296483000", "totalShareholderEquity": "1565300000", "capitalLeaseObligations": "220117000", "otherCurrentLiabilities": "184977000", "totalCurrentLiabilities": "561942000", "otherNonCurrentLiabilities": "637367000", "totalNonCurrentLiabilities": "3700409000", "cashAndShortTermInvestments": "7390000", "commonStockSharesOutstanding": "221399162", "intangibleAssetsExcludingGoodwill": "419125000", "cashAndCashEquivalentsAtCarryingValue": "7390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "339540000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-12345000", "operatingCashflow": "744658000", "capitalExpenditures": "486802000", "changeInReceivables": "-94463000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-429368000", "cashflowFromInvestment": "-309333000", "stockBasedCompensation": "29613000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5957000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-751795000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "343507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2142623000, "cost_of_revenue": 1007141000, "gross_profit": 1135482000, "research_and_development": null, "selling_general_admin": 567214000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 511482000, "depreciation_amortisation": 343507000, "ebitda": 854989000, "interest_expense": 146278000, "interest_income": null, "other_non_operating": null, "pretax_income": 365204000, "tax_provision": 88863000, "effective_tax_rate": null, "net_income": 339540000, "net_income_continuing_ops": 276341000, "net_income_to_common": 339540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7390000, "short_term_investments": null, "net_receivables": 409766000, "inventory": 41030000, "other_current_assets": null, "total_current_assets": 521041000, "net_ppe": null, "goodwill": 1011429000, "intangible_assets": 419125000, "goodwill_and_intangibles": 1430554000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5306610000, "total_assets": 5827651000, "short_term_debt": 63823000, "accounts_payable": 109349000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 561942000, "long_term_debt": 3063042000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3700409000, "total_liabilities": 4262351000, "total_debt": 3126865000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1251550000, "total_equity": 1565300000, "shares_outstanding": 221399162, "operating_cash_flow": 744658000, "stock_based_compensation": 29613000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 486802000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -309333000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -429368000, "free_cash_flow": 1231460000, "net_change_in_cash": 5957000 }, "raw_data": { "income": { "ebit": "511482000", "ebitda": "854989000", "netIncome": "339540000", "grossProfit": "1135482000", "depreciation": "None", "totalRevenue": "2142623000", "costOfRevenue": "1007141000", "interestIncome": "None", "incomeBeforeTax": "365204000", "interestExpense": "146278000", "operatingIncome": "511482000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "88863000", "reportedCurrency": "USD", "netInterestIncome": "-146278000", "nonInterestIncome": "None", "operatingExpenses": "624000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "35456000", "costofGoodsAndServicesSold": "1007141000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "343507000", "sellingGeneralAndAdministrative": "567214000", "netIncomeFromContinuingOperations": "276341000" }, "balance": { "goodwill": "1011429000", "inventory": "41030000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "5827651000", "longTermDebt": "3063042000", "shortTermDebt": "63823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "419125000", "reportedCurrency": "USD", "retainedEarnings": "-1251550000", "totalLiabilities": "4262351000", "otherCurrentAssets": "62855000", "totalCurrentAssets": "521041000", "currentLongTermDebt": "13324000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "409766000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5306610000", "currentAccountsPayable": "109349000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3077287000", "shortLongTermDebtTotal": "3296483000", "totalShareholderEquity": "1565300000", "capitalLeaseObligations": "220117000", "otherCurrentLiabilities": "184977000", "totalCurrentLiabilities": "561942000", "otherNonCurrentLiabilities": "637367000", "totalNonCurrentLiabilities": "3700409000", "cashAndShortTermInvestments": "7390000", "commonStockSharesOutstanding": "221399162", "intangibleAssetsExcludingGoodwill": "419125000", "cashAndCashEquivalentsAtCarryingValue": "7390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "339540000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-12345000", "operatingCashflow": "744658000", "capitalExpenditures": "486802000", "changeInReceivables": "-94463000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-429368000", "cashflowFromInvestment": "-309333000", "stockBasedCompensation": "29613000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5957000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-751795000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "343507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "income_statement": { "revenue": 1672980000, "cost_of_revenue": 828277000, "gross_profit": 844703000, "ebit": 267781000, "ebitda": 585983000, "pretax_income": 151423000, "tax_provision": 36528000, "net_income": 160144000, "net_income_to_common": 160144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6393000, "total_current_assets": 483040000, "total_assets": 5773599000, "short_term_debt": 60367000, "long_term_debt": 2694319000, "total_debt": 2754686000, "total_liabilities": 3776836000, "total_equity": 1996763000, "shares_outstanding": 232793902, "goodwill_and_intangibles": 1456476000 }, "cash_flow": { "operating_cash_flow": 539902000, "capital_expenditure": 308996000, "free_cash_flow": 848898000, "dividends_paid": 728677000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 203011, "ticker_id": 8964, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "267781000", "ebitda": "585983000", "netIncome": "160144000", "grossProfit": "844703000", "depreciation": "None", "totalRevenue": "1672980000", "costOfRevenue": "828277000", "interestIncome": "None", "incomeBeforeTax": "151423000", "interestExpense": "116358000", "operatingIncome": "300377000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "36528000", "reportedCurrency": "USD", "netInterestIncome": "-117987000", "nonInterestIncome": "None", "operatingExpenses": "544326000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-32596000", "costofGoodsAndServicesSold": "828277000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "318202000", "sellingGeneralAndAdministrative": "511446000", "netIncomeFromContinuingOperations": "160144000" }, "balance": { "goodwill": "1013601000", "inventory": "29795000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "5773599000", "longTermDebt": "2694319000", "shortTermDebt": "60367000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "442875000", "reportedCurrency": "USD", "retainedEarnings": "-1591090000", "totalLiabilities": "3776836000", "otherCurrentAssets": "95567000", "totalCurrentAssets": "483040000", "currentLongTermDebt": "18121000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "351285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5290559000", "currentAccountsPayable": "102563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3080981000", "shortLongTermDebtTotal": "2901927000", "totalShareholderEquity": "1996763000", "capitalLeaseObligations": "247261000", "otherCurrentLiabilities": "202372000", "totalCurrentLiabilities": "517645000", "otherNonCurrentLiabilities": "564872000", "totalNonCurrentLiabilities": "3259191000", "cashAndShortTermInvestments": "6393000", "commonStockSharesOutstanding": "232793902", "intangibleAssetsExcludingGoodwill": "442875000", "cashAndCashEquivalentsAtCarryingValue": "6393000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160144000", "profitLoss": "None", "dividendPayout": "728677000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-9083000", "operatingCashflow": "539902000", "capitalExpenditures": "308996000", "changeInReceivables": "-105053000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167887000", "cashflowFromInvestment": "-384047000", "stockBasedCompensation": "26184000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "728677000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12032000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-363586000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "318202000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1672980000, "cost_of_revenue": 828277000, "gross_profit": 844703000, "research_and_development": null, "selling_general_admin": 511446000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 267781000, "depreciation_amortisation": 318202000, "ebitda": 585983000, "interest_expense": 116358000, "interest_income": null, "other_non_operating": null, "pretax_income": 151423000, "tax_provision": 36528000, "effective_tax_rate": null, "net_income": 160144000, "net_income_continuing_ops": 160144000, "net_income_to_common": 160144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6393000, "short_term_investments": null, "net_receivables": 351285000, "inventory": 29795000, "other_current_assets": null, "total_current_assets": 483040000, "net_ppe": null, "goodwill": 1013601000, "intangible_assets": 442875000, "goodwill_and_intangibles": 1456476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5290559000, "total_assets": 5773599000, "short_term_debt": 60367000, "accounts_payable": 102563000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 517645000, "long_term_debt": 2694319000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3259191000, "total_liabilities": 3776836000, "total_debt": 2754686000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1591090000, "total_equity": 1996763000, "shares_outstanding": 232793902, "operating_cash_flow": 539902000, "stock_based_compensation": 26184000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 308996000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -384047000, "dividends_paid": 728677000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -167887000, "free_cash_flow": 848898000, "net_change_in_cash": -12032000 }, "raw_data": { "income": { "ebit": "267781000", "ebitda": "585983000", "netIncome": "160144000", "grossProfit": "844703000", "depreciation": "None", "totalRevenue": "1672980000", "costOfRevenue": "828277000", "interestIncome": "None", "incomeBeforeTax": "151423000", "interestExpense": "116358000", "operatingIncome": "300377000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "36528000", "reportedCurrency": "USD", "netInterestIncome": "-117987000", "nonInterestIncome": "None", "operatingExpenses": "544326000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-32596000", "costofGoodsAndServicesSold": "828277000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "318202000", "sellingGeneralAndAdministrative": "511446000", "netIncomeFromContinuingOperations": "160144000" }, "balance": { "goodwill": "1013601000", "inventory": "29795000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "5773599000", "longTermDebt": "2694319000", "shortTermDebt": "60367000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "442875000", "reportedCurrency": "USD", "retainedEarnings": "-1591090000", "totalLiabilities": "3776836000", "otherCurrentAssets": "95567000", "totalCurrentAssets": "483040000", "currentLongTermDebt": "18121000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "351285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5290559000", "currentAccountsPayable": "102563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3080981000", "shortLongTermDebtTotal": "2901927000", "totalShareholderEquity": "1996763000", "capitalLeaseObligations": "247261000", "otherCurrentLiabilities": "202372000", "totalCurrentLiabilities": "517645000", "otherNonCurrentLiabilities": "564872000", "totalNonCurrentLiabilities": "3259191000", "cashAndShortTermInvestments": "6393000", "commonStockSharesOutstanding": "232793902", "intangibleAssetsExcludingGoodwill": "442875000", "cashAndCashEquivalentsAtCarryingValue": "6393000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160144000", "profitLoss": "None", "dividendPayout": "728677000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-9083000", "operatingCashflow": "539902000", "capitalExpenditures": "308996000", "changeInReceivables": "-105053000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167887000", "cashflowFromInvestment": "-384047000", "stockBasedCompensation": "26184000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "728677000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12032000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-363586000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "318202000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "income_statement": { "revenue": 1272991000, "cost_of_revenue": 664564000, "gross_profit": 608427000, "ebit": 122852000, "ebitda": 369800000, "pretax_income": 3533000, "tax_provision": -56040000, "net_income": 74127000, "net_income_to_common": 74127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24937000, "total_current_assets": 421568000, "total_assets": 5572205000, "short_term_debt": 64584000, "long_term_debt": 2453809000, "total_debt": 2518393000, "total_liabilities": 3508332000, "total_equity": 2063873000, "shares_outstanding": 177268383, "goodwill_and_intangibles": 1667166000 }, "cash_flow": { "operating_cash_flow": 304812000, "capital_expenditure": 188837000, "free_cash_flow": 493649000, "dividends_paid": 21777000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 203016, "ticker_id": 8964, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "122852000", "ebitda": "369800000", "netIncome": "74127000", "grossProfit": "608427000", "depreciation": "None", "totalRevenue": "1272991000", "costOfRevenue": "664564000", "interestIncome": "None", "incomeBeforeTax": "3533000", "interestExpense": "119319000", "operatingIncome": "161792000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-56040000", "reportedCurrency": "USD", "netInterestIncome": "-119886000", "nonInterestIncome": "None", "operatingExpenses": "446635000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-42401000", "costofGoodsAndServicesSold": "664564000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246948000", "sellingGeneralAndAdministrative": "360626000", "netIncomeFromContinuingOperations": "71879000" }, "balance": { "goodwill": "1171219000", "inventory": "23731000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "5572205000", "longTermDebt": "2453809000", "shortTermDebt": "64584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "495947000", "reportedCurrency": "USD", "retainedEarnings": "-1751234000", "totalLiabilities": "3508332000", "otherCurrentAssets": "41958000", "totalCurrentAssets": "421568000", "currentLongTermDebt": "16521000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "330942000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5150637000", "currentAccountsPayable": "106926000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "535744000", "shortLongTermDebtTotal": "2702154000", "totalShareholderEquity": "2063873000", "capitalLeaseObligations": "231824000", "otherCurrentLiabilities": "141672000", "totalCurrentLiabilities": "448667000", "otherNonCurrentLiabilities": "528452000", "totalNonCurrentLiabilities": "3059665000", "cashAndShortTermInvestments": "24937000", "commonStockSharesOutstanding": "177268383", "intangibleAssetsExcludingGoodwill": "495947000", "cashAndCashEquivalentsAtCarryingValue": "24937000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75340000", "profitLoss": "None", "dividendPayout": "21777000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2775000", "operatingCashflow": "304812000", "capitalExpenditures": "188837000", "changeInReceivables": "-26723000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158958000", "cashflowFromInvestment": "-125360000", "stockBasedCompensation": "9879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21777000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20494000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21777000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246948000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1272991000, "cost_of_revenue": 664564000, "gross_profit": 608427000, "research_and_development": null, "selling_general_admin": 360626000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122852000, "depreciation_amortisation": 246948000, "ebitda": 369800000, "interest_expense": 119319000, "interest_income": null, "other_non_operating": null, "pretax_income": 3533000, "tax_provision": -56040000, "effective_tax_rate": null, "net_income": 74127000, "net_income_continuing_ops": 71879000, "net_income_to_common": 74127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24937000, "short_term_investments": null, "net_receivables": 330942000, "inventory": 23731000, "other_current_assets": null, "total_current_assets": 421568000, "net_ppe": null, "goodwill": 1171219000, "intangible_assets": 495947000, "goodwill_and_intangibles": 1667166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5150637000, "total_assets": 5572205000, "short_term_debt": 64584000, "accounts_payable": 106926000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 448667000, "long_term_debt": 2453809000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3059665000, "total_liabilities": 3508332000, "total_debt": 2518393000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1751234000, "total_equity": 2063873000, "shares_outstanding": 177268383, "operating_cash_flow": 304812000, "stock_based_compensation": 9879000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 188837000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -125360000, "dividends_paid": 21777000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -158958000, "free_cash_flow": 493649000, "net_change_in_cash": 20494000 }, "raw_data": { "income": { "ebit": "122852000", "ebitda": "369800000", "netIncome": "74127000", "grossProfit": "608427000", "depreciation": "None", "totalRevenue": "1272991000", "costOfRevenue": "664564000", "interestIncome": "None", "incomeBeforeTax": "3533000", "interestExpense": "119319000", "operatingIncome": "161792000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-56040000", "reportedCurrency": "USD", "netInterestIncome": "-119886000", "nonInterestIncome": "None", "operatingExpenses": "446635000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-42401000", "costofGoodsAndServicesSold": "664564000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246948000", "sellingGeneralAndAdministrative": "360626000", "netIncomeFromContinuingOperations": "71879000" }, "balance": { "goodwill": "1171219000", "inventory": "23731000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "5572205000", "longTermDebt": "2453809000", "shortTermDebt": "64584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "495947000", "reportedCurrency": "USD", "retainedEarnings": "-1751234000", "totalLiabilities": "3508332000", "otherCurrentAssets": "41958000", "totalCurrentAssets": "421568000", "currentLongTermDebt": "16521000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "330942000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5150637000", "currentAccountsPayable": "106926000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "535744000", "shortLongTermDebtTotal": "2702154000", "totalShareholderEquity": "2063873000", "capitalLeaseObligations": "231824000", "otherCurrentLiabilities": "141672000", "totalCurrentLiabilities": "448667000", "otherNonCurrentLiabilities": "528452000", "totalNonCurrentLiabilities": "3059665000", "cashAndShortTermInvestments": "24937000", "commonStockSharesOutstanding": "177268383", "intangibleAssetsExcludingGoodwill": "495947000", "cashAndCashEquivalentsAtCarryingValue": "24937000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75340000", "profitLoss": "None", "dividendPayout": "21777000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2775000", "operatingCashflow": "304812000", "capitalExpenditures": "188837000", "changeInReceivables": "-26723000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158958000", "cashflowFromInvestment": "-125360000", "stockBasedCompensation": "9879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21777000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20494000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21777000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246948000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "income_statement": { "revenue": 1063665000, "cost_of_revenue": 650352000, "gross_profit": 413313000, "ebit": -852000, "ebitda": 188584000, "pretax_income": -123356000, "tax_provision": -2191000, "net_income": -120744000, "net_income_to_common": -120744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3045000, "total_current_assets": 292588000, "total_assets": 2897649000, "short_term_debt": 29133000, "long_term_debt": 1632589000, "total_debt": 1661722000, "total_liabilities": 2188694000, "total_equity": 644365000, "shares_outstanding": 108683820, "goodwill_and_intangibles": 361802000 }, "cash_flow": { "operating_cash_flow": 172566000, "capital_expenditure": 213446000, "free_cash_flow": 386012000, "dividends_paid": 654000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 203021, "ticker_id": 8964, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-852000", "ebitda": "188584000", "netIncome": "-120744000", "grossProfit": "413313000", "depreciation": "None", "totalRevenue": "1063665000", "costOfRevenue": "650352000", "interestIncome": "0", "incomeBeforeTax": "-123356000", "interestExpense": "122504000", "operatingIncome": "117525000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-2191000", "reportedCurrency": "USD", "netInterestIncome": "-122504000", "nonInterestIncome": "None", "operatingExpenses": "295788000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8755000", "costofGoodsAndServicesSold": "650352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189436000", "sellingGeneralAndAdministrative": "271004000", "netIncomeFromContinuingOperations": "-11543000" }, "balance": { "goodwill": "235177000", "inventory": "15387000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "2897649000", "longTermDebt": "1632589000", "shortTermDebt": "29133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "126625000", "reportedCurrency": "USD", "retainedEarnings": "-1689373000", "totalLiabilities": "2188694000", "otherCurrentAssets": "26560000", "totalCurrentAssets": "292588000", "currentLongTermDebt": "5348000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "247596000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2605061000", "currentAccountsPayable": "109926000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "294387000", "shortLongTermDebtTotal": "1780151000", "totalShareholderEquity": "644365000", "capitalLeaseObligations": "147562000", "otherCurrentLiabilities": "98375000", "totalCurrentLiabilities": "320412000", "otherNonCurrentLiabilities": "34229000", "totalNonCurrentLiabilities": "1868282000", "cashAndShortTermInvestments": "3045000", "commonStockSharesOutstanding": "108683820", "intangibleAssetsExcludingGoodwill": "126625000", "cashAndCashEquivalentsAtCarryingValue": "3045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-121165000", "profitLoss": "None", "dividendPayout": "654000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "869000", "operatingCashflow": "172566000", "capitalExpenditures": "213446000", "changeInReceivables": "-63648000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26063000", "cashflowFromInvestment": "-152582000", "stockBasedCompensation": "6686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "654000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6079000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-654000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189436000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1063665000, "cost_of_revenue": 650352000, "gross_profit": 413313000, "research_and_development": null, "selling_general_admin": 271004000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -852000, "depreciation_amortisation": 189436000, "ebitda": 188584000, "interest_expense": 122504000, "interest_income": null, "other_non_operating": null, "pretax_income": -123356000, "tax_provision": -2191000, "effective_tax_rate": null, "net_income": -120744000, "net_income_continuing_ops": -11543000, "net_income_to_common": -120744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3045000, "short_term_investments": null, "net_receivables": 247596000, "inventory": 15387000, "other_current_assets": null, "total_current_assets": 292588000, "net_ppe": null, "goodwill": 235177000, "intangible_assets": 126625000, "goodwill_and_intangibles": 361802000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2605061000, "total_assets": 2897649000, "short_term_debt": 29133000, "accounts_payable": 109926000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 320412000, "long_term_debt": 1632589000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1868282000, "total_liabilities": 2188694000, "total_debt": 1661722000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1689373000, "total_equity": 644365000, "shares_outstanding": 108683820, "operating_cash_flow": 172566000, "stock_based_compensation": 6686000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 213446000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -152582000, "dividends_paid": 654000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26063000, "free_cash_flow": 386012000, "net_change_in_cash": -6079000 }, "raw_data": { "income": { "ebit": "-852000", "ebitda": "188584000", "netIncome": "-120744000", "grossProfit": "413313000", "depreciation": "None", "totalRevenue": "1063665000", "costOfRevenue": "650352000", "interestIncome": "0", "incomeBeforeTax": "-123356000", "interestExpense": "122504000", "operatingIncome": "117525000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-2191000", "reportedCurrency": "USD", "netInterestIncome": "-122504000", "nonInterestIncome": "None", "operatingExpenses": "295788000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8755000", "costofGoodsAndServicesSold": "650352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189436000", "sellingGeneralAndAdministrative": "271004000", "netIncomeFromContinuingOperations": "-11543000" }, "balance": { "goodwill": "235177000", "inventory": "15387000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "2897649000", "longTermDebt": "1632589000", "shortTermDebt": "29133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "126625000", "reportedCurrency": "USD", "retainedEarnings": "-1689373000", "totalLiabilities": "2188694000", "otherCurrentAssets": "26560000", "totalCurrentAssets": "292588000", "currentLongTermDebt": "5348000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "247596000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2605061000", "currentAccountsPayable": "109926000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "294387000", "shortLongTermDebtTotal": "1780151000", "totalShareholderEquity": "644365000", "capitalLeaseObligations": "147562000", "otherCurrentLiabilities": "98375000", "totalCurrentLiabilities": "320412000", "otherNonCurrentLiabilities": "34229000", "totalNonCurrentLiabilities": "1868282000", "cashAndShortTermInvestments": "3045000", "commonStockSharesOutstanding": "108683820", "intangibleAssetsExcludingGoodwill": "126625000", "cashAndCashEquivalentsAtCarryingValue": "3045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-121165000", "profitLoss": "None", "dividendPayout": "654000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "869000", "operatingCashflow": "172566000", "capitalExpenditures": "213446000", "changeInReceivables": "-63648000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26063000", "cashflowFromInvestment": "-152582000", "stockBasedCompensation": "6686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "654000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6079000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-654000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189436000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "income_statement": { "revenue": 751412000, "cost_of_revenue": 462028000, "gross_profit": 289384000, "ebit": 5888000, "ebitda": 140928000, "pretax_income": -92172000, "tax_provision": -38600000, "net_income": -49040000, "net_income_to_common": -49040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8958000, "total_current_assets": 256347000, "total_assets": 2752485000, "short_term_debt": 1959000, "long_term_debt": 1674540000, "total_debt": 1676499000, "total_liabilities": 2050288000, "total_equity": 638215000, "shares_outstanding": 88950564, "goodwill_and_intangibles": 378818000 }, "cash_flow": { "operating_cash_flow": 37149000, "capital_expenditure": 165505000, "free_cash_flow": 202654000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 203026, "ticker_id": 8964, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5888000", "ebitda": "140928000", "netIncome": "-49040000", "grossProfit": "289384000", "depreciation": "None", "totalRevenue": "751412000", "costOfRevenue": "462028000", "interestIncome": "0", "incomeBeforeTax": "-92172000", "interestExpense": "98433000", "operatingIncome": "6261000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-38600000", "reportedCurrency": "USD", "netInterestIncome": "-98433000", "nonInterestIncome": "None", "operatingExpenses": "263601000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "462028000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135040000", "sellingGeneralAndAdministrative": "254871000", "netIncomeFromContinuingOperations": "-53572000" }, "balance": { "goodwill": "247017000", "inventory": "16218000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "2752485000", "longTermDebt": "1674540000", "shortTermDebt": "1959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "131801000", "reportedCurrency": "USD", "retainedEarnings": "-1683319000", "totalLiabilities": "2050288000", "otherCurrentAssets": "24547000", "totalCurrentAssets": "256347000", "currentLongTermDebt": "1959000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "206624000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2496138000", "currentAccountsPayable": "90353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "183750000", "shortLongTermDebtTotal": "1676499000", "totalShareholderEquity": "638215000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "104933000", "totalCurrentLiabilities": "269023000", "otherNonCurrentLiabilities": "225000", "totalNonCurrentLiabilities": "1781265000", "cashAndShortTermInvestments": "8958000", "commonStockSharesOutstanding": "88950564", "intangibleAssetsExcludingGoodwill": "131801000", "cashAndCashEquivalentsAtCarryingValue": "8958000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53572000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1241000", "operatingCashflow": "37149000", "capitalExpenditures": "165505000", "changeInReceivables": "-36452000", "changeInExchangeRate": "-211000", "cashflowFromFinancing": "1180037000", "cashflowFromInvestment": "-1217202000", "stockBasedCompensation": "3439000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-227000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "147201000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136467000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 751412000, "cost_of_revenue": 462028000, "gross_profit": 289384000, "research_and_development": null, "selling_general_admin": 254871000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5888000, "depreciation_amortisation": 135040000, "ebitda": 140928000, "interest_expense": 98433000, "interest_income": null, "other_non_operating": null, "pretax_income": -92172000, "tax_provision": -38600000, "effective_tax_rate": null, "net_income": -49040000, "net_income_continuing_ops": -53572000, "net_income_to_common": -49040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8958000, "short_term_investments": null, "net_receivables": 206624000, "inventory": 16218000, "other_current_assets": null, "total_current_assets": 256347000, "net_ppe": null, "goodwill": 247017000, "intangible_assets": 131801000, "goodwill_and_intangibles": 378818000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2496138000, "total_assets": 2752485000, "short_term_debt": 1959000, "accounts_payable": 90353000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 269023000, "long_term_debt": 1674540000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1781265000, "total_liabilities": 2050288000, "total_debt": 1676499000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1683319000, "total_equity": 638215000, "shares_outstanding": 88950564, "operating_cash_flow": 37149000, "stock_based_compensation": 3439000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 165505000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1217202000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1180037000, "free_cash_flow": 202654000, "net_change_in_cash": -227000 }, "raw_data": { "income": { "ebit": "5888000", "ebitda": "140928000", "netIncome": "-49040000", "grossProfit": "289384000", "depreciation": "None", "totalRevenue": "751412000", "costOfRevenue": "462028000", "interestIncome": "0", "incomeBeforeTax": "-92172000", "interestExpense": "98433000", "operatingIncome": "6261000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-38600000", "reportedCurrency": "USD", "netInterestIncome": "-98433000", "nonInterestIncome": "None", "operatingExpenses": "263601000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "462028000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135040000", "sellingGeneralAndAdministrative": "254871000", "netIncomeFromContinuingOperations": "-53572000" }, "balance": { "goodwill": "247017000", "inventory": "16218000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "2752485000", "longTermDebt": "1674540000", "shortTermDebt": "1959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "131801000", "reportedCurrency": "USD", "retainedEarnings": "-1683319000", "totalLiabilities": "2050288000", "otherCurrentAssets": "24547000", "totalCurrentAssets": "256347000", "currentLongTermDebt": "1959000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "206624000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2496138000", "currentAccountsPayable": "90353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "183750000", "shortLongTermDebtTotal": "1676499000", "totalShareholderEquity": "638215000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "104933000", "totalCurrentLiabilities": "269023000", "otherNonCurrentLiabilities": "225000", "totalNonCurrentLiabilities": "1781265000", "cashAndShortTermInvestments": "8958000", "commonStockSharesOutstanding": "88950564", "intangibleAssetsExcludingGoodwill": "131801000", "cashAndCashEquivalentsAtCarryingValue": "8958000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53572000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1241000", "operatingCashflow": "37149000", "capitalExpenditures": "165505000", "changeInReceivables": "-36452000", "changeInExchangeRate": "-211000", "cashflowFromFinancing": "1180037000", "cashflowFromInvestment": "-1217202000", "stockBasedCompensation": "3439000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-227000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "147201000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136467000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "income_statement": { "revenue": 548628000, "cost_of_revenue": 262953000, "gross_profit": 285675000, "ebit": 108235000, "ebitda": 200666000, "pretax_income": 43056000, "tax_provision": 14933000, "net_income": 28123000, "net_income_to_common": 28123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15543000, "total_current_assets": 529919000, "total_assets": 5810656000, "short_term_debt": 102089000, "long_term_debt": 3482297000, "total_debt": 3584386000, "total_liabilities": 4940132000, "total_equity": 870524000, "shares_outstanding": 181463605, "goodwill_and_intangibles": 1470633000 }, "cash_flow": { "operating_cash_flow": 191058000, "capital_expenditure": 3629000, "free_cash_flow": 194687000, "dividends_paid": 12737000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 202989, "ticker_id": 8964, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108235000", "ebitda": "200666000", "netIncome": "28123000", "grossProfit": "285675000", "depreciation": "None", "totalRevenue": "548628000", "costOfRevenue": "262953000", "interestIncome": "None", "incomeBeforeTax": "43056000", "interestExpense": "53607000", "operatingIncome": "108235000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "14933000", "reportedCurrency": "USD", "netInterestIncome": "-53607000", "nonInterestIncome": "None", "operatingExpenses": "177762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92431000", "sellingGeneralAndAdministrative": "154008000", "netIncomeFromContinuingOperations": "28123000" }, "balance": { "goodwill": "1257201000", "inventory": "46187000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "5810656000", "longTermDebt": "3482297000", "shortTermDebt": "102089000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "213432000", "reportedCurrency": "USD", "retainedEarnings": "-771831000", "totalLiabilities": "4940132000", "otherCurrentAssets": "70757000", "totalCurrentAssets": "529919000", "currentLongTermDebt": "31934000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "397432000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5280737000", "currentAccountsPayable": "142454000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3815461000", "totalShareholderEquity": "870524000", "capitalLeaseObligations": "301230000", "otherCurrentLiabilities": "180885000", "totalCurrentLiabilities": "670282000", "otherNonCurrentLiabilities": "54896000", "totalNonCurrentLiabilities": "4269850000", "cashAndShortTermInvestments": "15543000", "commonStockSharesOutstanding": "181463605", "intangibleAssetsExcludingGoodwill": "213432000", "cashAndCashEquivalentsAtCarryingValue": "15543000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28123000", "profitLoss": "None", "dividendPayout": "12737000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-828000", "operatingCashflow": "191058000", "capitalExpenditures": "3629000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104996000", "cashflowFromInvestment": "-84527000", "stockBasedCompensation": "7107000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12737000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92431000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 548628000, "cost_of_revenue": 262953000, "gross_profit": 285675000, "research_and_development": null, "selling_general_admin": 154008000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108235000, "depreciation_amortisation": 92431000, "ebitda": 200666000, "interest_expense": 53607000, "interest_income": null, "other_non_operating": null, "pretax_income": 43056000, "tax_provision": 14933000, "effective_tax_rate": null, "net_income": 28123000, "net_income_continuing_ops": 28123000, "net_income_to_common": 28123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15543000, "short_term_investments": null, "net_receivables": 397432000, "inventory": 46187000, "other_current_assets": null, "total_current_assets": 529919000, "net_ppe": null, "goodwill": 1257201000, "intangible_assets": 213432000, "goodwill_and_intangibles": 1470633000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5280737000, "total_assets": 5810656000, "short_term_debt": 102089000, "accounts_payable": 142454000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 670282000, "long_term_debt": 3482297000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4269850000, "total_liabilities": 4940132000, "total_debt": 3584386000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -771831000, "total_equity": 870524000, "shares_outstanding": 181463605, "operating_cash_flow": 191058000, "stock_based_compensation": 7107000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3629000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84527000, "dividends_paid": 12737000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104996000, "free_cash_flow": 194687000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108235000", "ebitda": "200666000", "netIncome": "28123000", "grossProfit": "285675000", "depreciation": "None", "totalRevenue": "548628000", "costOfRevenue": "262953000", "interestIncome": "None", "incomeBeforeTax": "43056000", "interestExpense": "53607000", "operatingIncome": "108235000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "14933000", "reportedCurrency": "USD", "netInterestIncome": "-53607000", "nonInterestIncome": "None", "operatingExpenses": "177762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92431000", "sellingGeneralAndAdministrative": "154008000", "netIncomeFromContinuingOperations": "28123000" }, "balance": { "goodwill": "1257201000", "inventory": "46187000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "5810656000", "longTermDebt": "3482297000", "shortTermDebt": "102089000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "213432000", "reportedCurrency": "USD", "retainedEarnings": "-771831000", "totalLiabilities": "4940132000", "otherCurrentAssets": "70757000", "totalCurrentAssets": "529919000", "currentLongTermDebt": "31934000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "397432000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5280737000", "currentAccountsPayable": "142454000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3815461000", "totalShareholderEquity": "870524000", "capitalLeaseObligations": "301230000", "otherCurrentLiabilities": "180885000", "totalCurrentLiabilities": "670282000", "otherNonCurrentLiabilities": "54896000", "totalNonCurrentLiabilities": "4269850000", "cashAndShortTermInvestments": "15543000", "commonStockSharesOutstanding": "181463605", "intangibleAssetsExcludingGoodwill": "213432000", "cashAndCashEquivalentsAtCarryingValue": "15543000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28123000", "profitLoss": "None", "dividendPayout": "12737000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-828000", "operatingCashflow": "191058000", "capitalExpenditures": "3629000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104996000", "cashflowFromInvestment": "-84527000", "stockBasedCompensation": "7107000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12737000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92431000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "income_statement": { "revenue": 565971000, "cost_of_revenue": 304738000, "gross_profit": 261233000, "ebit": -205229000, "ebitda": -92990000, "pretax_income": -244649000, "tax_provision": -57333000, "net_income": -187316000, "net_income_to_common": -187316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14587000, "total_current_assets": 525051000, "total_assets": 5816167000, "short_term_debt": 101846000, "long_term_debt": 3557074000, "total_debt": 3658920000, "total_liabilities": 4959913000, "total_equity": 856254000, "shares_outstanding": 181453222, "goodwill_and_intangibles": 1481700000 }, "cash_flow": { "operating_cash_flow": 158896000, "capital_expenditure": 88013000, "free_cash_flow": 246909000, "dividends_paid": 12751000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 202990, "ticker_id": 8964, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-205229000", "ebitda": "-92990000", "netIncome": "-187316000", "grossProfit": "261233000", "depreciation": "None", "totalRevenue": "565971000", "costOfRevenue": "304738000", "interestIncome": "None", "incomeBeforeTax": "-244649000", "interestExpense": "39420000", "operatingIncome": "119521000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-57333000", "reportedCurrency": "USD", "netInterestIncome": "-55599000", "nonInterestIncome": "None", "operatingExpenses": "141712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "304738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112239000", "sellingGeneralAndAdministrative": "141894000", "netIncomeFromContinuingOperations": "-187316000" }, "balance": { "goodwill": "1257612000", "inventory": "45560000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "5816167000", "longTermDebt": "3557074000", "shortTermDebt": "101846000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "224088000", "reportedCurrency": "USD", "retainedEarnings": "-799954000", "totalLiabilities": "4959913000", "otherCurrentAssets": "70196000", "totalCurrentAssets": "525051000", "currentLongTermDebt": "31094000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "394708000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5291116000", "currentAccountsPayable": "109864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4142786000", "totalShareholderEquity": "856254000", "capitalLeaseObligations": "312685000", "otherCurrentLiabilities": "162072000", "totalCurrentLiabilities": "611104000", "otherNonCurrentLiabilities": "57470000", "totalNonCurrentLiabilities": "4348808999", "cashAndShortTermInvestments": "14587000", "commonStockSharesOutstanding": "181453222", "intangibleAssetsExcludingGoodwill": "224088000", "cashAndCashEquivalentsAtCarryingValue": "14587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-187316000", "profitLoss": "None", "dividendPayout": "12751000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1841000", "operatingCashflow": "158896000", "capitalExpenditures": "88013000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91684000", "cashflowFromInvestment": "-67807000", "stockBasedCompensation": "11748000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12751000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17363000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112239000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 565971000, "cost_of_revenue": 304738000, "gross_profit": 261233000, "research_and_development": null, "selling_general_admin": 141894000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -205229000, "depreciation_amortisation": 112239000, "ebitda": -92990000, "interest_expense": 39420000, "interest_income": null, "other_non_operating": null, "pretax_income": -244649000, "tax_provision": -57333000, "effective_tax_rate": null, "net_income": -187316000, "net_income_continuing_ops": -187316000, "net_income_to_common": -187316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14587000, "short_term_investments": null, "net_receivables": 394708000, "inventory": 45560000, "other_current_assets": null, "total_current_assets": 525051000, "net_ppe": null, "goodwill": 1257612000, "intangible_assets": 224088000, "goodwill_and_intangibles": 1481700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5291116000, "total_assets": 5816167000, "short_term_debt": 101846000, "accounts_payable": 109864000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 611104000, "long_term_debt": 3557074000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4348808999, "total_liabilities": 4959913000, "total_debt": 3658920000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -799954000, "total_equity": 856254000, "shares_outstanding": 181453222, "operating_cash_flow": 158896000, "stock_based_compensation": 11748000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88013000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67807000, "dividends_paid": 12751000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91684000, "free_cash_flow": 246909000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-205229000", "ebitda": "-92990000", "netIncome": "-187316000", "grossProfit": "261233000", "depreciation": "None", "totalRevenue": "565971000", "costOfRevenue": "304738000", "interestIncome": "None", "incomeBeforeTax": "-244649000", "interestExpense": "39420000", "operatingIncome": "119521000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-57333000", "reportedCurrency": "USD", "netInterestIncome": "-55599000", "nonInterestIncome": "None", "operatingExpenses": "141712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "304738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112239000", "sellingGeneralAndAdministrative": "141894000", "netIncomeFromContinuingOperations": "-187316000" }, "balance": { "goodwill": "1257612000", "inventory": "45560000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "5816167000", "longTermDebt": "3557074000", "shortTermDebt": "101846000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "224088000", "reportedCurrency": "USD", "retainedEarnings": "-799954000", "totalLiabilities": "4959913000", "otherCurrentAssets": "70196000", "totalCurrentAssets": "525051000", "currentLongTermDebt": "31094000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "394708000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5291116000", "currentAccountsPayable": "109864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4142786000", "totalShareholderEquity": "856254000", "capitalLeaseObligations": "312685000", "otherCurrentLiabilities": "162072000", "totalCurrentLiabilities": "611104000", "otherNonCurrentLiabilities": "57470000", "totalNonCurrentLiabilities": "4348808999", "cashAndShortTermInvestments": "14587000", "commonStockSharesOutstanding": "181453222", "intangibleAssetsExcludingGoodwill": "224088000", "cashAndCashEquivalentsAtCarryingValue": "14587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-187316000", "profitLoss": "None", "dividendPayout": "12751000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1841000", "operatingCashflow": "158896000", "capitalExpenditures": "88013000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91684000", "cashflowFromInvestment": "-67807000", "stockBasedCompensation": "11748000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12751000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17363000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112239000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "income_statement": { "revenue": 566841000, "cost_of_revenue": 310336000, "gross_profit": 256505000, "ebit": 118806000, "ebitda": 143230000, "pretax_income": 60340000, "tax_provision": 17008000, "net_income": 43332000, "net_income_to_common": 43332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14757000, "total_current_assets": 520345000, "total_assets": 6104669000, "short_term_debt": 99300000, "long_term_debt": 3590015000, "total_debt": 3689315000, "total_liabilities": 5044599000, "total_equity": 1060069999, "shares_outstanding": 182772186, "goodwill_and_intangibles": 1492267000 }, "cash_flow": { "operating_cash_flow": 191151000, "capital_expenditure": 69549000, "free_cash_flow": 260700000, "dividends_paid": 12736000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 202992, "ticker_id": 8964, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118806000", "ebitda": "143230000", "netIncome": "43332000", "grossProfit": "256505000", "depreciation": "None", "totalRevenue": "566841000", "costOfRevenue": "310336000", "interestIncome": "None", "incomeBeforeTax": "60340000", "interestExpense": "58466000", "operatingIncome": "118806000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "17008000", "reportedCurrency": "USD", "netInterestIncome": "-58466000", "nonInterestIncome": "None", "operatingExpenses": "137699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24424000", "sellingGeneralAndAdministrative": "137699000", "netIncomeFromContinuingOperations": "43332000" }, "balance": { "goodwill": "1257006000", "inventory": "43452000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "6104669000", "longTermDebt": "3590015000", "shortTermDebt": "99300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "235261000", "reportedCurrency": "USD", "retainedEarnings": "-612638000", "totalLiabilities": "5044599000", "otherCurrentAssets": "57303000", "totalCurrentAssets": "520345000", "currentLongTermDebt": "27437000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "403679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5584324000", "currentAccountsPayable": "108800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3914810000", "totalShareholderEquity": "1060069999", "capitalLeaseObligations": "292742000", "otherCurrentLiabilities": "451719000", "totalCurrentLiabilities": "659819000", "otherNonCurrentLiabilities": "46472000", "totalNonCurrentLiabilities": "4384780000", "cashAndShortTermInvestments": "14757000", "commonStockSharesOutstanding": "182772186", "intangibleAssetsExcludingGoodwill": "235261000", "cashAndCashEquivalentsAtCarryingValue": "14757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43332000", "profitLoss": "None", "dividendPayout": "12736000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "3173000", "operatingCashflow": "191151000", "capitalExpenditures": "69549000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112899000", "cashflowFromInvestment": "-76567000", "stockBasedCompensation": "9964000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12736000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108058000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 566841000, "cost_of_revenue": 310336000, "gross_profit": 256505000, "research_and_development": null, "selling_general_admin": 137699000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118806000, "depreciation_amortisation": 24424000, "ebitda": 143230000, "interest_expense": 58466000, "interest_income": null, "other_non_operating": null, "pretax_income": 60340000, "tax_provision": 17008000, "effective_tax_rate": null, "net_income": 43332000, "net_income_continuing_ops": 43332000, "net_income_to_common": 43332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14757000, "short_term_investments": null, "net_receivables": 403679000, "inventory": 43452000, "other_current_assets": null, "total_current_assets": 520345000, "net_ppe": null, "goodwill": 1257006000, "intangible_assets": 235261000, "goodwill_and_intangibles": 1492267000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5584324000, "total_assets": 6104669000, "short_term_debt": 99300000, "accounts_payable": 108800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 659819000, "long_term_debt": 3590015000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4384780000, "total_liabilities": 5044599000, "total_debt": 3689315000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -612638000, "total_equity": 1060069999, "shares_outstanding": 182772186, "operating_cash_flow": 191151000, "stock_based_compensation": 9964000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69549000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76567000, "dividends_paid": 12736000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -112899000, "free_cash_flow": 260700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "118806000", "ebitda": "143230000", "netIncome": "43332000", "grossProfit": "256505000", "depreciation": "None", "totalRevenue": "566841000", "costOfRevenue": "310336000", "interestIncome": "None", "incomeBeforeTax": "60340000", "interestExpense": "58466000", "operatingIncome": "118806000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "17008000", "reportedCurrency": "USD", "netInterestIncome": "-58466000", "nonInterestIncome": "None", "operatingExpenses": "137699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24424000", "sellingGeneralAndAdministrative": "137699000", "netIncomeFromContinuingOperations": "43332000" }, "balance": { "goodwill": "1257006000", "inventory": "43452000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "6104669000", "longTermDebt": "3590015000", "shortTermDebt": "99300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "235261000", "reportedCurrency": "USD", "retainedEarnings": "-612638000", "totalLiabilities": "5044599000", "otherCurrentAssets": "57303000", "totalCurrentAssets": "520345000", "currentLongTermDebt": "27437000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "403679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5584324000", "currentAccountsPayable": "108800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3914810000", "totalShareholderEquity": "1060069999", "capitalLeaseObligations": "292742000", "otherCurrentLiabilities": "451719000", "totalCurrentLiabilities": "659819000", "otherNonCurrentLiabilities": "46472000", "totalNonCurrentLiabilities": "4384780000", "cashAndShortTermInvestments": "14757000", "commonStockSharesOutstanding": "182772186", "intangibleAssetsExcludingGoodwill": "235261000", "cashAndCashEquivalentsAtCarryingValue": "14757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43332000", "profitLoss": "None", "dividendPayout": "12736000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "3173000", "operatingCashflow": "191151000", "capitalExpenditures": "69549000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112899000", "cashflowFromInvestment": "-76567000", "stockBasedCompensation": "9964000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12736000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108058000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "income_statement": { "revenue": 589083000, "cost_of_revenue": 293013000, "gross_profit": 296070000, "ebit": 126900000, "ebitda": 239532000, "pretax_income": 67923000, "tax_provision": 19984000, "net_income": 47939000, "net_income_to_common": 47939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12850000, "total_current_assets": 530300000, "total_assets": 6104703000, "short_term_debt": 94801000, "long_term_debt": 3672856000, "total_debt": 3767657000, "total_liabilities": 5070108000, "total_equity": 1034595000, "shares_outstanding": 183439165, "goodwill_and_intangibles": 1504058000 }, "cash_flow": { "operating_cash_flow": 205311000, "capital_expenditure": 6286000, "free_cash_flow": 211597000, "dividends_paid": 12750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 202993, "ticker_id": 8964, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126900000", "ebitda": "239532000", "netIncome": "47939000", "grossProfit": "296070000", "depreciation": "None", "totalRevenue": "589083000", "costOfRevenue": "293013000", "interestIncome": "None", "incomeBeforeTax": "67923000", "interestExpense": "61430000", "operatingIncome": "126900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "19984000", "reportedCurrency": "USD", "netInterestIncome": "-58977000", "nonInterestIncome": "None", "operatingExpenses": "169170000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "293013000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112632000", "sellingGeneralAndAdministrative": "145023000", "netIncomeFromContinuingOperations": "47939000" }, "balance": { "goodwill": "1257264000", "inventory": "46546000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "6104703000", "longTermDebt": "3672856000", "shortTermDebt": "94801000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "246794000", "reportedCurrency": "USD", "retainedEarnings": "-655970000", "totalLiabilities": "5070108000", "otherCurrentAssets": "56767000", "totalCurrentAssets": "530300000", "currentLongTermDebt": "26928000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "414137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5574403000", "currentAccountsPayable": "115628000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3960209000", "totalShareholderEquity": "1034595000", "capitalLeaseObligations": "260425000", "otherCurrentLiabilities": "205025000", "totalCurrentLiabilities": "655705000", "otherNonCurrentLiabilities": "49059000", "totalNonCurrentLiabilities": "4414403000", "cashAndShortTermInvestments": "12850000", "commonStockSharesOutstanding": "183439165", "intangibleAssetsExcludingGoodwill": "246794000", "cashAndCashEquivalentsAtCarryingValue": "12850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47939000", "profitLoss": "None", "dividendPayout": "12750000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "762000", "operatingCashflow": "205311000", "capitalExpenditures": "6286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3987000", "cashflowFromInvestment": "-208144000", "stockBasedCompensation": "8373000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51217000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 589083000, "cost_of_revenue": 293013000, "gross_profit": 296070000, "research_and_development": null, "selling_general_admin": 145023000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126900000, "depreciation_amortisation": 112632000, "ebitda": 239532000, "interest_expense": 61430000, "interest_income": null, "other_non_operating": null, "pretax_income": 67923000, "tax_provision": 19984000, "effective_tax_rate": null, "net_income": 47939000, "net_income_continuing_ops": 47939000, "net_income_to_common": 47939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12850000, "short_term_investments": null, "net_receivables": 414137000, "inventory": 46546000, "other_current_assets": null, "total_current_assets": 530300000, "net_ppe": null, "goodwill": 1257264000, "intangible_assets": 246794000, "goodwill_and_intangibles": 1504058000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5574403000, "total_assets": 6104703000, "short_term_debt": 94801000, "accounts_payable": 115628000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 655705000, "long_term_debt": 3672856000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4414403000, "total_liabilities": 5070108000, "total_debt": 3767657000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -655970000, "total_equity": 1034595000, "shares_outstanding": 183439165, "operating_cash_flow": 205311000, "stock_based_compensation": 8373000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6286000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -208144000, "dividends_paid": 12750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3987000, "free_cash_flow": 211597000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "126900000", "ebitda": "239532000", "netIncome": "47939000", "grossProfit": "296070000", "depreciation": "None", "totalRevenue": "589083000", "costOfRevenue": "293013000", "interestIncome": "None", "incomeBeforeTax": "67923000", "interestExpense": "61430000", "operatingIncome": "126900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "19984000", "reportedCurrency": "USD", "netInterestIncome": "-58977000", "nonInterestIncome": "None", "operatingExpenses": "169170000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "293013000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112632000", "sellingGeneralAndAdministrative": "145023000", "netIncomeFromContinuingOperations": "47939000" }, "balance": { "goodwill": "1257264000", "inventory": "46546000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "6104703000", "longTermDebt": "3672856000", "shortTermDebt": "94801000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "246794000", "reportedCurrency": "USD", "retainedEarnings": "-655970000", "totalLiabilities": "5070108000", "otherCurrentAssets": "56767000", "totalCurrentAssets": "530300000", "currentLongTermDebt": "26928000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "414137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5574403000", "currentAccountsPayable": "115628000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3960209000", "totalShareholderEquity": "1034595000", "capitalLeaseObligations": "260425000", "otherCurrentLiabilities": "205025000", "totalCurrentLiabilities": "655705000", "otherNonCurrentLiabilities": "49059000", "totalNonCurrentLiabilities": "4414403000", "cashAndShortTermInvestments": "12850000", "commonStockSharesOutstanding": "183439165", "intangibleAssetsExcludingGoodwill": "246794000", "cashAndCashEquivalentsAtCarryingValue": "12850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47939000", "profitLoss": "None", "dividendPayout": "12750000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "762000", "operatingCashflow": "205311000", "capitalExpenditures": "6286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3987000", "cashflowFromInvestment": "-208144000", "stockBasedCompensation": "8373000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51217000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "income_statement": { "revenue": 559551000, "cost_of_revenue": 259185000, "gross_profit": 300366000, "ebit": 119434000, "ebitda": 216526000, "pretax_income": 60965000, "tax_provision": 17910000, "net_income": 43055000, "net_income_to_common": 43055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10679000, "total_current_assets": 518454000, "total_assets": 5961676000, "short_term_debt": 91998000, "long_term_debt": 3596816000, "total_debt": 3688814000, "total_liabilities": 4950314000, "total_equity": 1011362000, "shares_outstanding": 185302000, "goodwill_and_intangibles": 1441526000 }, "cash_flow": { "operating_cash_flow": 206627000, "capital_expenditure": 77186000, "free_cash_flow": 283813000, "dividends_paid": 12882000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 202994, "ticker_id": 8964, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119434000", "ebitda": "216526000", "netIncome": "43055000", "grossProfit": "300366000", "depreciation": "None", "totalRevenue": "559551000", "costOfRevenue": "259185000", "interestIncome": "None", "incomeBeforeTax": "60965000", "interestExpense": "58469000", "operatingIncome": "119434000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "17910000", "reportedCurrency": "USD", "netInterestIncome": "-58469000", "nonInterestIncome": "None", "operatingExpenses": "180932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "259185000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97092000", "sellingGeneralAndAdministrative": "157146000", "netIncomeFromContinuingOperations": "43055000" }, "balance": { "goodwill": "1201710000", "inventory": "47736000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "5961676000", "longTermDebt": "3596816000", "shortTermDebt": "91998000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "239816000", "reportedCurrency": "USD", "retainedEarnings": "-703909000", "totalLiabilities": "4950314000", "otherCurrentAssets": "59538000", "totalCurrentAssets": "518454000", "currentLongTermDebt": "25439000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "400501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5443222000", "currentAccountsPayable": "93976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3880550000", "totalShareholderEquity": "1011362000", "capitalLeaseObligations": "258295000", "otherCurrentLiabilities": "194578000", "totalCurrentLiabilities": "621368000", "otherNonCurrentLiabilities": "43976000", "totalNonCurrentLiabilities": "4328946000", "cashAndShortTermInvestments": "10679000", "commonStockSharesOutstanding": "185302000", "intangibleAssetsExcludingGoodwill": "239816000", "cashAndCashEquivalentsAtCarryingValue": "10679000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43055000", "profitLoss": "None", "dividendPayout": "12882000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-232000", "operatingCashflow": "206627000", "capitalExpenditures": "77186000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139929000", "cashflowFromInvestment": "-64955000", "stockBasedCompensation": "8341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12882000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22008000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97092000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 559551000, "cost_of_revenue": 259185000, "gross_profit": 300366000, "research_and_development": null, "selling_general_admin": 157146000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119434000, "depreciation_amortisation": 97092000, "ebitda": 216526000, "interest_expense": 58469000, "interest_income": null, "other_non_operating": null, "pretax_income": 60965000, "tax_provision": 17910000, "effective_tax_rate": null, "net_income": 43055000, "net_income_continuing_ops": 43055000, "net_income_to_common": 43055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10679000, "short_term_investments": null, "net_receivables": 400501000, "inventory": 47736000, "other_current_assets": null, "total_current_assets": 518454000, "net_ppe": null, "goodwill": 1201710000, "intangible_assets": 239816000, "goodwill_and_intangibles": 1441526000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5443222000, "total_assets": 5961676000, "short_term_debt": 91998000, "accounts_payable": 93976000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 621368000, "long_term_debt": 3596816000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4328946000, "total_liabilities": 4950314000, "total_debt": 3688814000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -703909000, "total_equity": 1011362000, "shares_outstanding": 185302000, "operating_cash_flow": 206627000, "stock_based_compensation": 8341000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77186000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64955000, "dividends_paid": 12882000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -139929000, "free_cash_flow": 283813000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119434000", "ebitda": "216526000", "netIncome": "43055000", "grossProfit": "300366000", "depreciation": "None", "totalRevenue": "559551000", "costOfRevenue": "259185000", "interestIncome": "None", "incomeBeforeTax": "60965000", "interestExpense": "58469000", "operatingIncome": "119434000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "17910000", "reportedCurrency": "USD", "netInterestIncome": "-58469000", "nonInterestIncome": "None", "operatingExpenses": "180932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "259185000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97092000", "sellingGeneralAndAdministrative": "157146000", "netIncomeFromContinuingOperations": "43055000" }, "balance": { "goodwill": "1201710000", "inventory": "47736000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "5961676000", "longTermDebt": "3596816000", "shortTermDebt": "91998000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "239816000", "reportedCurrency": "USD", "retainedEarnings": "-703909000", "totalLiabilities": "4950314000", "otherCurrentAssets": "59538000", "totalCurrentAssets": "518454000", "currentLongTermDebt": "25439000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "400501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5443222000", "currentAccountsPayable": "93976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3880550000", "totalShareholderEquity": "1011362000", "capitalLeaseObligations": "258295000", "otherCurrentLiabilities": "194578000", "totalCurrentLiabilities": "621368000", "otherNonCurrentLiabilities": "43976000", "totalNonCurrentLiabilities": "4328946000", "cashAndShortTermInvestments": "10679000", "commonStockSharesOutstanding": "185302000", "intangibleAssetsExcludingGoodwill": "239816000", "cashAndCashEquivalentsAtCarryingValue": "10679000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43055000", "profitLoss": "None", "dividendPayout": "12882000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-232000", "operatingCashflow": "206627000", "capitalExpenditures": "77186000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139929000", "cashflowFromInvestment": "-64955000", "stockBasedCompensation": "8341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12882000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22008000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97092000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "income_statement": { "revenue": 602515000, "cost_of_revenue": 266166000, "gross_profit": 336349000, "ebit": 174419000, "ebitda": 273497000, "pretax_income": 115067000, "tax_provision": 25852000, "net_income": 89215000, "net_income_to_common": 89215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9001000, "total_current_assets": 557510000, "total_assets": 6034911000, "short_term_debt": 90976000, "long_term_debt": 3683502000, "total_debt": 3774478000, "total_liabilities": 5016318000, "total_equity": 1018593000, "shares_outstanding": 186208000, "goodwill_and_intangibles": 1452517000 }, "cash_flow": { "operating_cash_flow": 178919000, "capital_expenditure": 76184000, "free_cash_flow": 255103000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 202995, "ticker_id": 8964, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "174419000", "ebitda": "273497000", "netIncome": "89215000", "grossProfit": "336349000", "depreciation": "None", "totalRevenue": "602515000", "costOfRevenue": "266166000", "interestIncome": "None", "incomeBeforeTax": "115067000", "interestExpense": "59352000", "operatingIncome": "174419000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25852000", "reportedCurrency": "USD", "netInterestIncome": "-59352000", "nonInterestIncome": "None", "operatingExpenses": "161930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "266166000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99078000", "sellingGeneralAndAdministrative": "137662000", "netIncomeFromContinuingOperations": "89215000" }, "balance": { "goodwill": "1201353000", "inventory": "47473000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "6034911000", "longTermDebt": "3683502000", "shortTermDebt": "90976000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "251164000", "reportedCurrency": "USD", "retainedEarnings": "-746964000", "totalLiabilities": "5016318000", "otherCurrentAssets": "70655000", "totalCurrentAssets": "557510000", "currentLongTermDebt": "24598000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "430381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5477401000", "currentAccountsPayable": "96597000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3975353000", "totalShareholderEquity": "1018593000", "capitalLeaseObligations": "267253000", "otherCurrentLiabilities": "146645000", "totalCurrentLiabilities": "585008000", "otherNonCurrentLiabilities": "41020000", "totalNonCurrentLiabilities": "4431310000", "cashAndShortTermInvestments": "9001000", "commonStockSharesOutstanding": "186208000", "intangibleAssetsExcludingGoodwill": "251164000", "cashAndCashEquivalentsAtCarryingValue": "9001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89215000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4869000", "operatingCashflow": "178919000", "capitalExpenditures": "76184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86885000", "cashflowFromInvestment": "-93680000", "stockBasedCompensation": "7719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140093000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99078000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 602515000, "cost_of_revenue": 266166000, "gross_profit": 336349000, "research_and_development": null, "selling_general_admin": 137662000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 174419000, "depreciation_amortisation": 99078000, "ebitda": 273497000, "interest_expense": 59352000, "interest_income": null, "other_non_operating": null, "pretax_income": 115067000, "tax_provision": 25852000, "effective_tax_rate": null, "net_income": 89215000, "net_income_continuing_ops": 89215000, "net_income_to_common": 89215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9001000, "short_term_investments": null, "net_receivables": 430381000, "inventory": 47473000, "other_current_assets": null, "total_current_assets": 557510000, "net_ppe": null, "goodwill": 1201353000, "intangible_assets": 251164000, "goodwill_and_intangibles": 1452517000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5477401000, "total_assets": 6034911000, "short_term_debt": 90976000, "accounts_payable": 96597000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 585008000, "long_term_debt": 3683502000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4431310000, "total_liabilities": 5016318000, "total_debt": 3774478000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -746964000, "total_equity": 1018593000, "shares_outstanding": 186208000, "operating_cash_flow": 178919000, "stock_based_compensation": 7719000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76184000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93680000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86885000, "free_cash_flow": 255103000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "174419000", "ebitda": "273497000", "netIncome": "89215000", "grossProfit": "336349000", "depreciation": "None", "totalRevenue": "602515000", "costOfRevenue": "266166000", "interestIncome": "None", "incomeBeforeTax": "115067000", "interestExpense": "59352000", "operatingIncome": "174419000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25852000", "reportedCurrency": "USD", "netInterestIncome": "-59352000", "nonInterestIncome": "None", "operatingExpenses": "161930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "266166000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99078000", "sellingGeneralAndAdministrative": "137662000", "netIncomeFromContinuingOperations": "89215000" }, "balance": { "goodwill": "1201353000", "inventory": "47473000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "6034911000", "longTermDebt": "3683502000", "shortTermDebt": "90976000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "251164000", "reportedCurrency": "USD", "retainedEarnings": "-746964000", "totalLiabilities": "5016318000", "otherCurrentAssets": "70655000", "totalCurrentAssets": "557510000", "currentLongTermDebt": "24598000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "430381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5477401000", "currentAccountsPayable": "96597000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3975353000", "totalShareholderEquity": "1018593000", "capitalLeaseObligations": "267253000", "otherCurrentLiabilities": "146645000", "totalCurrentLiabilities": "585008000", "otherNonCurrentLiabilities": "41020000", "totalNonCurrentLiabilities": "4431310000", "cashAndShortTermInvestments": "9001000", "commonStockSharesOutstanding": "186208000", "intangibleAssetsExcludingGoodwill": "251164000", "cashAndCashEquivalentsAtCarryingValue": "9001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89215000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4869000", "operatingCashflow": "178919000", "capitalExpenditures": "76184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86885000", "cashflowFromInvestment": "-93680000", "stockBasedCompensation": "7719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140093000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99078000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "income_statement": { "revenue": 601432000, "cost_of_revenue": 279948000, "gross_profit": 321484000, "ebit": -35218000, "ebitda": 64102000, "pretax_income": -91041000, "tax_provision": -20566000, "net_income": -70475000, "net_income_to_common": -70475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11046000, "total_current_assets": 578319000, "total_assets": 6037219000, "short_term_debt": 88641000, "long_term_debt": 3607957000, "total_debt": 3696598000, "total_liabilities": 4983140000, "total_equity": 1054079000, "shares_outstanding": 188281000, "goodwill_and_intangibles": 1437428000 }, "cash_flow": { "operating_cash_flow": -1562000, "capital_expenditure": 72716000, "free_cash_flow": 71154000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 202997, "ticker_id": 8964, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35218000", "ebitda": "64102000", "netIncome": "-70475000", "grossProfit": "321484000", "depreciation": "None", "totalRevenue": "601432000", "costOfRevenue": "279948000", "interestIncome": "None", "incomeBeforeTax": "-91041000", "interestExpense": "55823000", "operatingIncome": "-35218000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-20566000", "reportedCurrency": "USD", "netInterestIncome": "-55823000", "nonInterestIncome": "None", "operatingExpenses": "356702000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "279948000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99320000", "sellingGeneralAndAdministrative": "150865000", "netIncomeFromContinuingOperations": "-70475000" }, "balance": { "goodwill": "1176889000", "inventory": "52576000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "6037219000", "longTermDebt": "3607957000", "shortTermDebt": "88641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "260539000", "reportedCurrency": "USD", "retainedEarnings": "-836179000", "totalLiabilities": "4983140000", "otherCurrentAssets": "68828000", "totalCurrentAssets": "578319000", "currentLongTermDebt": "22933000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "445869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5458900000", "currentAccountsPayable": "107789000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3888731000", "totalShareholderEquity": "1054079000", "capitalLeaseObligations": "257841000", "otherCurrentLiabilities": "193013000", "totalCurrentLiabilities": "639416000", "otherNonCurrentLiabilities": "51482000", "totalNonCurrentLiabilities": "4343724000", "cashAndShortTermInvestments": "11046000", "commonStockSharesOutstanding": "188281000", "intangibleAssetsExcludingGoodwill": "260539000", "cashAndCashEquivalentsAtCarryingValue": "11046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70475000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2952000", "operatingCashflow": "-1562000", "capitalExpenditures": "72716000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "82428000", "cashflowFromInvestment": "-75339000", "stockBasedCompensation": "9534000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51669000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 601432000, "cost_of_revenue": 279948000, "gross_profit": 321484000, "research_and_development": null, "selling_general_admin": 150865000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35218000, "depreciation_amortisation": 99320000, "ebitda": 64102000, "interest_expense": 55823000, "interest_income": null, "other_non_operating": null, "pretax_income": -91041000, "tax_provision": -20566000, "effective_tax_rate": null, "net_income": -70475000, "net_income_continuing_ops": -70475000, "net_income_to_common": -70475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11046000, "short_term_investments": null, "net_receivables": 445869000, "inventory": 52576000, "other_current_assets": null, "total_current_assets": 578319000, "net_ppe": null, "goodwill": 1176889000, "intangible_assets": 260539000, "goodwill_and_intangibles": 1437428000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5458900000, "total_assets": 6037219000, "short_term_debt": 88641000, "accounts_payable": 107789000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 639416000, "long_term_debt": 3607957000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4343724000, "total_liabilities": 4983140000, "total_debt": 3696598000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -836179000, "total_equity": 1054079000, "shares_outstanding": 188281000, "operating_cash_flow": -1562000, "stock_based_compensation": 9534000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72716000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75339000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 82428000, "free_cash_flow": 71154000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35218000", "ebitda": "64102000", "netIncome": "-70475000", "grossProfit": "321484000", "depreciation": "None", "totalRevenue": "601432000", "costOfRevenue": "279948000", "interestIncome": "None", "incomeBeforeTax": "-91041000", "interestExpense": "55823000", "operatingIncome": "-35218000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-20566000", "reportedCurrency": "USD", "netInterestIncome": "-55823000", "nonInterestIncome": "None", "operatingExpenses": "356702000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "279948000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99320000", "sellingGeneralAndAdministrative": "150865000", "netIncomeFromContinuingOperations": "-70475000" }, "balance": { "goodwill": "1176889000", "inventory": "52576000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "6037219000", "longTermDebt": "3607957000", "shortTermDebt": "88641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "260539000", "reportedCurrency": "USD", "retainedEarnings": "-836179000", "totalLiabilities": "4983140000", "otherCurrentAssets": "68828000", "totalCurrentAssets": "578319000", "currentLongTermDebt": "22933000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "445869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5458900000", "currentAccountsPayable": "107789000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3888731000", "totalShareholderEquity": "1054079000", "capitalLeaseObligations": "257841000", "otherCurrentLiabilities": "193013000", "totalCurrentLiabilities": "639416000", "otherNonCurrentLiabilities": "51482000", "totalNonCurrentLiabilities": "4343724000", "cashAndShortTermInvestments": "11046000", "commonStockSharesOutstanding": "188281000", "intangibleAssetsExcludingGoodwill": "260539000", "cashAndCashEquivalentsAtCarryingValue": "11046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70475000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2952000", "operatingCashflow": "-1562000", "capitalExpenditures": "72716000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "82428000", "cashflowFromInvestment": "-75339000", "stockBasedCompensation": "9534000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51669000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "income_statement": { "revenue": 604590000, "cost_of_revenue": 277472000, "gross_profit": 327118000, "ebit": -5232000, "ebitda": 88514000, "pretax_income": -60780000, "tax_provision": -13929000, "net_income": -46851000, "net_income_to_common": -46851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5924000, "total_current_assets": 576377000, "total_assets": 6048768000, "short_term_debt": 85024000, "long_term_debt": 3459255000, "total_debt": 3544279000, "total_liabilities": 4847432000, "total_equity": 1201336000, "shares_outstanding": 189680091, "goodwill_and_intangibles": 1448145000 }, "cash_flow": { "operating_cash_flow": 175611000, "capital_expenditure": 71421000, "free_cash_flow": 247032000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 202998, "ticker_id": 8964, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5232000", "ebitda": "88514000", "netIncome": "-46851000", "grossProfit": "327118000", "depreciation": "None", "totalRevenue": "604590000", "costOfRevenue": "277472000", "interestIncome": "None", "incomeBeforeTax": "-60780000", "interestExpense": "55548000", "operatingIncome": "-5232000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-13929000", "reportedCurrency": "USD", "netInterestIncome": "-55548000", "nonInterestIncome": "None", "operatingExpenses": "332350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93746000", "sellingGeneralAndAdministrative": "174610000", "netIncomeFromContinuingOperations": "-46851000" }, "balance": { "goodwill": "1175701000", "inventory": "49727000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "6048768000", "longTermDebt": "3459255000", "shortTermDebt": "85024000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "272444000", "reportedCurrency": "USD", "retainedEarnings": "-765704000", "totalLiabilities": "4847432000", "otherCurrentAssets": "78521000", "totalCurrentAssets": "576377000", "currentLongTermDebt": "21140000", "longTermInvestments": "None", "shortTermInvestments": "17124000", "currentNetReceivables": "442205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5472391000", "currentAccountsPayable": "118890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3735025000", "totalShareholderEquity": "1201336000", "capitalLeaseObligations": "254630000", "otherCurrentLiabilities": "194325000", "totalCurrentLiabilities": "631794000", "otherNonCurrentLiabilities": "40696000", "totalNonCurrentLiabilities": "4215638000", "cashAndShortTermInvestments": "5924000", "commonStockSharesOutstanding": "189680091", "intangibleAssetsExcludingGoodwill": "272444000", "cashAndCashEquivalentsAtCarryingValue": "5924000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46851000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2080000", "operatingCashflow": "175611000", "capitalExpenditures": "71421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100040000", "cashflowFromInvestment": "-82362000", "stockBasedCompensation": "9614000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78677000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93746000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 604590000, "cost_of_revenue": 277472000, "gross_profit": 327118000, "research_and_development": null, "selling_general_admin": 174610000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5232000, "depreciation_amortisation": 93746000, "ebitda": 88514000, "interest_expense": 55548000, "interest_income": null, "other_non_operating": null, "pretax_income": -60780000, "tax_provision": -13929000, "effective_tax_rate": null, "net_income": -46851000, "net_income_continuing_ops": -46851000, "net_income_to_common": -46851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5924000, "short_term_investments": 17124000, "net_receivables": 442205000, "inventory": 49727000, "other_current_assets": null, "total_current_assets": 576377000, "net_ppe": null, "goodwill": 1175701000, "intangible_assets": 272444000, "goodwill_and_intangibles": 1448145000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5472391000, "total_assets": 6048768000, "short_term_debt": 85024000, "accounts_payable": 118890000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 631794000, "long_term_debt": 3459255000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4215638000, "total_liabilities": 4847432000, "total_debt": 3544279000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -765704000, "total_equity": 1201336000, "shares_outstanding": 189680091, "operating_cash_flow": 175611000, "stock_based_compensation": 9614000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71421000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82362000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100040000, "free_cash_flow": 247032000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5232000", "ebitda": "88514000", "netIncome": "-46851000", "grossProfit": "327118000", "depreciation": "None", "totalRevenue": "604590000", "costOfRevenue": "277472000", "interestIncome": "None", "incomeBeforeTax": "-60780000", "interestExpense": "55548000", "operatingIncome": "-5232000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-13929000", "reportedCurrency": "USD", "netInterestIncome": "-55548000", "nonInterestIncome": "None", "operatingExpenses": "332350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93746000", "sellingGeneralAndAdministrative": "174610000", "netIncomeFromContinuingOperations": "-46851000" }, "balance": { "goodwill": "1175701000", "inventory": "49727000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "6048768000", "longTermDebt": "3459255000", "shortTermDebt": "85024000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "272444000", "reportedCurrency": "USD", "retainedEarnings": "-765704000", "totalLiabilities": "4847432000", "otherCurrentAssets": "78521000", "totalCurrentAssets": "576377000", "currentLongTermDebt": "21140000", "longTermInvestments": "None", "shortTermInvestments": "17124000", "currentNetReceivables": "442205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5472391000", "currentAccountsPayable": "118890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3735025000", "totalShareholderEquity": "1201336000", "capitalLeaseObligations": "254630000", "otherCurrentLiabilities": "194325000", "totalCurrentLiabilities": "631794000", "otherNonCurrentLiabilities": "40696000", "totalNonCurrentLiabilities": "4215638000", "cashAndShortTermInvestments": "5924000", "commonStockSharesOutstanding": "189680091", "intangibleAssetsExcludingGoodwill": "272444000", "cashAndCashEquivalentsAtCarryingValue": "5924000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46851000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2080000", "operatingCashflow": "175611000", "capitalExpenditures": "71421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100040000", "cashflowFromInvestment": "-82362000", "stockBasedCompensation": "9614000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78677000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93746000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "income_statement": { "revenue": 587181000, "cost_of_revenue": 270293000, "gross_profit": 316888000, "ebit": 129946000, "ebitda": 222774000, "pretax_income": 73358000, "tax_provision": 17118000, "net_income": 56240000, "net_income_to_common": 56240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13147000, "total_current_assets": 575363000, "total_assets": 6180334000, "short_term_debt": 80747000, "long_term_debt": 3465619000, "total_debt": 3546366000, "total_liabilities": 4860208000, "total_equity": 1320126000, "shares_outstanding": 193065392, "goodwill_and_intangibles": 1588236000 }, "cash_flow": { "operating_cash_flow": 208676000, "capital_expenditure": 78971000, "free_cash_flow": 287647000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 202999, "ticker_id": 8964, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129946000", "ebitda": "222774000", "netIncome": "56240000", "grossProfit": "316888000", "depreciation": "None", "totalRevenue": "587181000", "costOfRevenue": "270293000", "interestIncome": "None", "incomeBeforeTax": "73358000", "interestExpense": "56588000", "operatingIncome": "129946000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "17118000", "reportedCurrency": "USD", "netInterestIncome": "-56588000", "nonInterestIncome": "None", "operatingExpenses": "186942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92828000", "sellingGeneralAndAdministrative": "167568000", "netIncomeFromContinuingOperations": "56240000" }, "balance": { "goodwill": "1175972000", "inventory": "47622000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "6180334000", "longTermDebt": "3465619000", "shortTermDebt": "80747000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "412264000", "reportedCurrency": "USD", "retainedEarnings": "-718853000", "totalLiabilities": "4860208000", "otherCurrentAssets": "64022000", "totalCurrentAssets": "575363000", "currentLongTermDebt": "19178000", "longTermInvestments": "None", "shortTermInvestments": "17214000", "currentNetReceivables": "450572000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5604971000", "currentAccountsPayable": "100490000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3744631000", "totalShareholderEquity": "1320126000", "capitalLeaseObligations": "259834000", "otherCurrentLiabilities": "187514000", "totalCurrentLiabilities": "595793000", "otherNonCurrentLiabilities": "34576000", "totalNonCurrentLiabilities": "4264415000", "cashAndShortTermInvestments": "13147000", "commonStockSharesOutstanding": "193065392", "intangibleAssetsExcludingGoodwill": "412264000", "cashAndCashEquivalentsAtCarryingValue": "13147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56240000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-366000", "operatingCashflow": "208676000", "capitalExpenditures": "78971000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95622000", "cashflowFromInvestment": "-110967000", "stockBasedCompensation": "9099000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14524000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92828000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 587181000, "cost_of_revenue": 270293000, "gross_profit": 316888000, "research_and_development": null, "selling_general_admin": 167568000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129946000, "depreciation_amortisation": 92828000, "ebitda": 222774000, "interest_expense": 56588000, "interest_income": null, "other_non_operating": null, "pretax_income": 73358000, "tax_provision": 17118000, "effective_tax_rate": null, "net_income": 56240000, "net_income_continuing_ops": 56240000, "net_income_to_common": 56240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13147000, "short_term_investments": 17214000, "net_receivables": 450572000, "inventory": 47622000, "other_current_assets": null, "total_current_assets": 575363000, "net_ppe": null, "goodwill": 1175972000, "intangible_assets": 412264000, "goodwill_and_intangibles": 1588236000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5604971000, "total_assets": 6180334000, "short_term_debt": 80747000, "accounts_payable": 100490000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 595793000, "long_term_debt": 3465619000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4264415000, "total_liabilities": 4860208000, "total_debt": 3546366000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -718853000, "total_equity": 1320126000, "shares_outstanding": 193065392, "operating_cash_flow": 208676000, "stock_based_compensation": 9099000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78971000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110967000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -95622000, "free_cash_flow": 287647000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "129946000", "ebitda": "222774000", "netIncome": "56240000", "grossProfit": "316888000", "depreciation": "None", "totalRevenue": "587181000", "costOfRevenue": "270293000", "interestIncome": "None", "incomeBeforeTax": "73358000", "interestExpense": "56588000", "operatingIncome": "129946000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "17118000", "reportedCurrency": "USD", "netInterestIncome": "-56588000", "nonInterestIncome": "None", "operatingExpenses": "186942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92828000", "sellingGeneralAndAdministrative": "167568000", "netIncomeFromContinuingOperations": "56240000" }, "balance": { "goodwill": "1175972000", "inventory": "47622000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "6180334000", "longTermDebt": "3465619000", "shortTermDebt": "80747000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "412264000", "reportedCurrency": "USD", "retainedEarnings": "-718853000", "totalLiabilities": "4860208000", "otherCurrentAssets": "64022000", "totalCurrentAssets": "575363000", "currentLongTermDebt": "19178000", "longTermInvestments": "None", "shortTermInvestments": "17214000", "currentNetReceivables": "450572000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5604971000", "currentAccountsPayable": "100490000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3744631000", "totalShareholderEquity": "1320126000", "capitalLeaseObligations": "259834000", "otherCurrentLiabilities": "187514000", "totalCurrentLiabilities": "595793000", "otherNonCurrentLiabilities": "34576000", "totalNonCurrentLiabilities": "4264415000", "cashAndShortTermInvestments": "13147000", "commonStockSharesOutstanding": "193065392", "intangibleAssetsExcludingGoodwill": "412264000", "cashAndCashEquivalentsAtCarryingValue": "13147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56240000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-366000", "operatingCashflow": "208676000", "capitalExpenditures": "78971000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95622000", "cashflowFromInvestment": "-110967000", "stockBasedCompensation": "9099000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14524000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92828000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "income_statement": { "revenue": 612376000, "cost_of_revenue": 269200000, "gross_profit": 343176000, "ebit": 177173000, "ebitda": 272900000, "pretax_income": 118048000, "tax_provision": 31720000, "net_income": 86328000, "net_income_to_common": 86328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10958000, "total_current_assets": 569096000, "total_assets": 6137915000, "short_term_debt": 76194000, "long_term_debt": 3538516000, "total_debt": 3614710000, "total_liabilities": 4876665000, "total_equity": 1261250000, "shares_outstanding": 194097351, "goodwill_and_intangibles": 1596344000 }, "cash_flow": { "operating_cash_flow": 219322000, "capital_expenditure": 66364000, "free_cash_flow": 285686000, "dividends_paid": 45000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 203000, "ticker_id": 8964, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "177173000", "ebitda": "272900000", "netIncome": "86328000", "grossProfit": "343176000", "depreciation": "None", "totalRevenue": "612376000", "costOfRevenue": "269200000", "interestIncome": "None", "incomeBeforeTax": "118048000", "interestExpense": "59125000", "operatingIncome": "177173000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "31720000", "reportedCurrency": "USD", "netInterestIncome": "-59125000", "nonInterestIncome": "None", "operatingExpenses": "166003000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "269200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95727000", "sellingGeneralAndAdministrative": "146405000", "netIncomeFromContinuingOperations": "86328000" }, "balance": { "goodwill": "1176635000", "inventory": "47406000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "6137915000", "longTermDebt": "3538516000", "shortTermDebt": "76194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "419709000", "reportedCurrency": "USD", "retainedEarnings": "-775093000", "totalLiabilities": "4876665000", "otherCurrentAssets": "57492000", "totalCurrentAssets": "569096000", "currentLongTermDebt": "18786000", "longTermInvestments": "None", "shortTermInvestments": "9145000", "currentNetReceivables": "451130000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5568819000", "currentAccountsPayable": "86123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3802547000", "totalShareholderEquity": "1261250000", "capitalLeaseObligations": "245245000", "otherCurrentLiabilities": "175185000", "totalCurrentLiabilities": "562020000", "otherNonCurrentLiabilities": "34024000", "totalNonCurrentLiabilities": "4314645000", "cashAndShortTermInvestments": "10958000", "commonStockSharesOutstanding": "194097351", "intangibleAssetsExcludingGoodwill": "419709000", "cashAndCashEquivalentsAtCarryingValue": "10958000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86328000", "profitLoss": "None", "dividendPayout": "45000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2676000", "operatingCashflow": "219322000", "capitalExpenditures": "66364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81853000", "cashflowFromInvestment": "-132481000", "stockBasedCompensation": "8352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140016000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95727000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 612376000, "cost_of_revenue": 269200000, "gross_profit": 343176000, "research_and_development": null, "selling_general_admin": 146405000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 177173000, "depreciation_amortisation": 95727000, "ebitda": 272900000, "interest_expense": 59125000, "interest_income": null, "other_non_operating": null, "pretax_income": 118048000, "tax_provision": 31720000, "effective_tax_rate": null, "net_income": 86328000, "net_income_continuing_ops": 86328000, "net_income_to_common": 86328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10958000, "short_term_investments": 9145000, "net_receivables": 451130000, "inventory": 47406000, "other_current_assets": null, "total_current_assets": 569096000, "net_ppe": null, "goodwill": 1176635000, "intangible_assets": 419709000, "goodwill_and_intangibles": 1596344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5568819000, "total_assets": 6137915000, "short_term_debt": 76194000, "accounts_payable": 86123000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 562020000, "long_term_debt": 3538516000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4314645000, "total_liabilities": 4876665000, "total_debt": 3614710000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -775093000, "total_equity": 1261250000, "shares_outstanding": 194097351, "operating_cash_flow": 219322000, "stock_based_compensation": 8352000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66364000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132481000, "dividends_paid": 45000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81853000, "free_cash_flow": 285686000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "177173000", "ebitda": "272900000", "netIncome": "86328000", "grossProfit": "343176000", "depreciation": "None", "totalRevenue": "612376000", "costOfRevenue": "269200000", "interestIncome": "None", "incomeBeforeTax": "118048000", "interestExpense": "59125000", "operatingIncome": "177173000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "31720000", "reportedCurrency": "USD", "netInterestIncome": "-59125000", "nonInterestIncome": "None", "operatingExpenses": "166003000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "269200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95727000", "sellingGeneralAndAdministrative": "146405000", "netIncomeFromContinuingOperations": "86328000" }, "balance": { "goodwill": "1176635000", "inventory": "47406000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "6137915000", "longTermDebt": "3538516000", "shortTermDebt": "76194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "419709000", "reportedCurrency": "USD", "retainedEarnings": "-775093000", "totalLiabilities": "4876665000", "otherCurrentAssets": "57492000", "totalCurrentAssets": "569096000", "currentLongTermDebt": "18786000", "longTermInvestments": "None", "shortTermInvestments": "9145000", "currentNetReceivables": "451130000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5568819000", "currentAccountsPayable": "86123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3802547000", "totalShareholderEquity": "1261250000", "capitalLeaseObligations": "245245000", "otherCurrentLiabilities": "175185000", "totalCurrentLiabilities": "562020000", "otherNonCurrentLiabilities": "34024000", "totalNonCurrentLiabilities": "4314645000", "cashAndShortTermInvestments": "10958000", "commonStockSharesOutstanding": "194097351", "intangibleAssetsExcludingGoodwill": "419709000", "cashAndCashEquivalentsAtCarryingValue": "10958000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86328000", "profitLoss": "None", "dividendPayout": "45000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2676000", "operatingCashflow": "219322000", "capitalExpenditures": "66364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81853000", "cashflowFromInvestment": "-132481000", "stockBasedCompensation": "8352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140016000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95727000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "income_statement": { "revenue": 604834000, "cost_of_revenue": 265140000, "gross_profit": 339694000, "ebit": 178099000, "ebitda": 262901000, "pretax_income": 124296000, "tax_provision": 32780000, "net_income": 91516000, "net_income_to_common": 91516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5789000, "total_current_assets": 569205000, "total_assets": 6075478000, "short_term_debt": 72569000, "long_term_debt": 3460066000, "total_debt": 3532635000, "total_liabilities": 4762842000, "total_equity": 1312636000, "shares_outstanding": 199258304, "goodwill_and_intangibles": 1559389000 }, "cash_flow": { "operating_cash_flow": 190998000, "capital_expenditure": 68951000, "free_cash_flow": 259949000, "dividends_paid": 41000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 203002, "ticker_id": 8964, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "178099000", "ebitda": "262901000", "netIncome": "91516000", "grossProfit": "339694000", "depreciation": "None", "totalRevenue": "604834000", "costOfRevenue": "265140000", "interestIncome": "None", "incomeBeforeTax": "124296000", "interestExpense": "53803000", "operatingIncome": "178099000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "32780000", "reportedCurrency": "USD", "netInterestIncome": "-53803000", "nonInterestIncome": "None", "operatingExpenses": "161595000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265140000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84802000", "sellingGeneralAndAdministrative": "151983000", "netIncomeFromContinuingOperations": "91516000" }, "balance": { "goodwill": "1158076000", "inventory": "44729000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "6075478000", "longTermDebt": "3460066000", "shortTermDebt": "72569000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "401313000", "reportedCurrency": "USD", "retainedEarnings": "-861421000", "totalLiabilities": "4762842000", "otherCurrentAssets": "49343000", "totalCurrentAssets": "569205000", "currentLongTermDebt": "15981000", "longTermInvestments": "None", "shortTermInvestments": "13770000", "currentNetReceivables": "469344000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5506273000", "currentAccountsPayable": "92319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3725999000", "totalShareholderEquity": "1312636000", "capitalLeaseObligations": "249952000", "otherCurrentLiabilities": "154788000", "totalCurrentLiabilities": "546933000", "otherNonCurrentLiabilities": "27045000", "totalNonCurrentLiabilities": "4215909000", "cashAndShortTermInvestments": "5789000", "commonStockSharesOutstanding": "199258304", "intangibleAssetsExcludingGoodwill": "401313000", "cashAndCashEquivalentsAtCarryingValue": "5789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91516000", "profitLoss": "None", "dividendPayout": "41000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1673000", "operatingCashflow": "190998000", "capitalExpenditures": "68951000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "183175000", "cashflowFromInvestment": "-375999000", "stockBasedCompensation": "8636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-221869000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84802000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 604834000, "cost_of_revenue": 265140000, "gross_profit": 339694000, "research_and_development": null, "selling_general_admin": 151983000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 178099000, "depreciation_amortisation": 84802000, "ebitda": 262901000, "interest_expense": 53803000, "interest_income": null, "other_non_operating": null, "pretax_income": 124296000, "tax_provision": 32780000, "effective_tax_rate": null, "net_income": 91516000, "net_income_continuing_ops": 91516000, "net_income_to_common": 91516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5789000, "short_term_investments": 13770000, "net_receivables": 469344000, "inventory": 44729000, "other_current_assets": null, "total_current_assets": 569205000, "net_ppe": null, "goodwill": 1158076000, "intangible_assets": 401313000, "goodwill_and_intangibles": 1559389000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5506273000, "total_assets": 6075478000, "short_term_debt": 72569000, "accounts_payable": 92319000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 546933000, "long_term_debt": 3460066000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4215909000, "total_liabilities": 4762842000, "total_debt": 3532635000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -861421000, "total_equity": 1312636000, "shares_outstanding": 199258304, "operating_cash_flow": 190998000, "stock_based_compensation": 8636000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68951000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -375999000, "dividends_paid": 41000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 183175000, "free_cash_flow": 259949000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "178099000", "ebitda": "262901000", "netIncome": "91516000", "grossProfit": "339694000", "depreciation": "None", "totalRevenue": "604834000", "costOfRevenue": "265140000", "interestIncome": "None", "incomeBeforeTax": "124296000", "interestExpense": "53803000", "operatingIncome": "178099000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "32780000", "reportedCurrency": "USD", "netInterestIncome": "-53803000", "nonInterestIncome": "None", "operatingExpenses": "161595000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265140000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84802000", "sellingGeneralAndAdministrative": "151983000", "netIncomeFromContinuingOperations": "91516000" }, "balance": { "goodwill": "1158076000", "inventory": "44729000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "6075478000", "longTermDebt": "3460066000", "shortTermDebt": "72569000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "401313000", "reportedCurrency": "USD", "retainedEarnings": "-861421000", "totalLiabilities": "4762842000", "otherCurrentAssets": "49343000", "totalCurrentAssets": "569205000", "currentLongTermDebt": "15981000", "longTermInvestments": "None", "shortTermInvestments": "13770000", "currentNetReceivables": "469344000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5506273000", "currentAccountsPayable": "92319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3725999000", "totalShareholderEquity": "1312636000", "capitalLeaseObligations": "249952000", "otherCurrentLiabilities": "154788000", "totalCurrentLiabilities": "546933000", "otherNonCurrentLiabilities": "27045000", "totalNonCurrentLiabilities": "4215909000", "cashAndShortTermInvestments": "5789000", "commonStockSharesOutstanding": "199258304", "intangibleAssetsExcludingGoodwill": "401313000", "cashAndCashEquivalentsAtCarryingValue": "5789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91516000", "profitLoss": "None", "dividendPayout": "41000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1673000", "operatingCashflow": "190998000", "capitalExpenditures": "68951000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "183175000", "cashflowFromInvestment": "-375999000", "stockBasedCompensation": "8636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-221869000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84802000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "income_statement": { "revenue": 582089000, "cost_of_revenue": 254217000, "gross_profit": 327872000, "ebit": 166540000, "ebitda": 248336000, "pretax_income": 119294000, "tax_provision": 31565000, "net_income": 87729000, "net_income_to_common": 87729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7660000, "total_current_assets": 545455000, "total_assets": 5718500000, "short_term_debt": 68062000, "long_term_debt": 3035521000, "total_debt": 3103583000, "total_liabilities": 4279955000, "total_equity": 1438545000, "shares_outstanding": 204326162, "goodwill_and_intangibles": 1419385000 }, "cash_flow": { "operating_cash_flow": 202155000, "capital_expenditure": 60034000, "free_cash_flow": 262189000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 203003, "ticker_id": 8964, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:25:45.644903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "166540000", "ebitda": "248336000", "netIncome": "87729000", "grossProfit": "327872000", "depreciation": "None", "totalRevenue": "582089000", "costOfRevenue": "254217000", "interestIncome": "None", "incomeBeforeTax": "119294000", "interestExpense": "47246000", "operatingIncome": "166540000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "31565000", "reportedCurrency": "USD", "netInterestIncome": "-47246000", "nonInterestIncome": "None", "operatingExpenses": "161332000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "254217000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81796000", "sellingGeneralAndAdministrative": "146810000", "netIncomeFromContinuingOperations": "119294000" }, "balance": { "goodwill": "1012135000", "inventory": "44360000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "5718500000", "longTermDebt": "3035521000", "shortTermDebt": "68062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "407250000", "reportedCurrency": "USD", "retainedEarnings": "-952937000", "totalLiabilities": "4279955000", "otherCurrentAssets": "51792000", "totalCurrentAssets": "545455000", "currentLongTermDebt": "13952000", "longTermInvestments": "None", "shortTermInvestments": "13215000", "currentNetReceivables": "441643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5173045000", "currentAccountsPayable": "91783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3196518000", "shortLongTermDebtTotal": "3284902000", "totalShareholderEquity": "1438545000", "capitalLeaseObligations": "235429000", "otherCurrentLiabilities": "163948000", "totalCurrentLiabilities": "533519000", "otherNonCurrentLiabilities": "710915000", "totalNonCurrentLiabilities": "3746436000", "cashAndShortTermInvestments": "7660000", "commonStockSharesOutstanding": "204326162", "intangibleAssetsExcludingGoodwill": "407250000", "cashAndCashEquivalentsAtCarryingValue": "7660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87729000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1923000", "operatingCashflow": "202155000", "capitalExpenditures": "60034000", "changeInReceivables": "-37687000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97170000", "cashflowFromInvestment": "-113472000", "stockBasedCompensation": "9348000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8487000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-241199000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81796000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 582089000, "cost_of_revenue": 254217000, "gross_profit": 327872000, "research_and_development": null, "selling_general_admin": 146810000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 166540000, "depreciation_amortisation": 81796000, "ebitda": 248336000, "interest_expense": 47246000, "interest_income": null, "other_non_operating": null, "pretax_income": 119294000, "tax_provision": 31565000, "effective_tax_rate": null, "net_income": 87729000, "net_income_continuing_ops": 119294000, "net_income_to_common": 87729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7660000, "short_term_investments": 13215000, "net_receivables": 441643000, "inventory": 44360000, "other_current_assets": null, "total_current_assets": 545455000, "net_ppe": null, "goodwill": 1012135000, "intangible_assets": 407250000, "goodwill_and_intangibles": 1419385000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5173045000, "total_assets": 5718500000, "short_term_debt": 68062000, "accounts_payable": 91783000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 533519000, "long_term_debt": 3035521000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3746436000, "total_liabilities": 4279955000, "total_debt": 3103583000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -952937000, "total_equity": 1438545000, "shares_outstanding": 204326162, "operating_cash_flow": 202155000, "stock_based_compensation": 9348000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60034000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113472000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -97170000, "free_cash_flow": 262189000, "net_change_in_cash": -8487000 }, "raw_data": { "income": { "ebit": "166540000", "ebitda": "248336000", "netIncome": "87729000", "grossProfit": "327872000", "depreciation": "None", "totalRevenue": "582089000", "costOfRevenue": "254217000", "interestIncome": "None", "incomeBeforeTax": "119294000", "interestExpense": "47246000", "operatingIncome": "166540000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "31565000", "reportedCurrency": "USD", "netInterestIncome": "-47246000", "nonInterestIncome": "None", "operatingExpenses": "161332000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "254217000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81796000", "sellingGeneralAndAdministrative": "146810000", "netIncomeFromContinuingOperations": "119294000" }, "balance": { "goodwill": "1012135000", "inventory": "44360000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "5718500000", "longTermDebt": "3035521000", "shortTermDebt": "68062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "407250000", "reportedCurrency": "USD", "retainedEarnings": "-952937000", "totalLiabilities": "4279955000", "otherCurrentAssets": "51792000", "totalCurrentAssets": "545455000", "currentLongTermDebt": "13952000", "longTermInvestments": "None", "shortTermInvestments": "13215000", "currentNetReceivables": "441643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5173045000", "currentAccountsPayable": "91783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3196518000", "shortLongTermDebtTotal": "3284902000", "totalShareholderEquity": "1438545000", "capitalLeaseObligations": "235429000", "otherCurrentLiabilities": "163948000", "totalCurrentLiabilities": "533519000", "otherNonCurrentLiabilities": "710915000", "totalNonCurrentLiabilities": "3746436000", "cashAndShortTermInvestments": "7660000", "commonStockSharesOutstanding": "204326162", "intangibleAssetsExcludingGoodwill": "407250000", "cashAndCashEquivalentsAtCarryingValue": "7660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87729000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1923000", "operatingCashflow": "202155000", "capitalExpenditures": "60034000", "changeInReceivables": "-37687000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97170000", "cashflowFromInvestment": "-113472000", "stockBasedCompensation": "9348000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8487000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-241199000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81796000", "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }